FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-260277-06

Benchmark 2024-V8

The depositor has filed a registration statement (including the prospectus) with the Securities and Exchange Commission (File No. 333-260277) for the offering to which this communication relates.  Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the Securities and Exchange Commission for more complete information about the depositor, the issuing entity and this offering.  You may get these documents for free by visiting EDGAR on the Securities and Exchange Commission website at www.sec.gov.  Alternatively, the depositor or Deutsche Bank Securities Inc., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-503-4611 or by emailing: prospectus.cpdg@db.com. The offered certificates referred to in these materials, and the asset pool backing them, are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis.  You understand that, when you are considering the purchase of these certificates, a contract of sale will come into being no sooner than the date on which the relevant class has been priced and we have verified the allocation of certificates to be made to you; any “indications of interest” expressed by you, and any “soft circles” generated by us, will not create binding contractual obligations for you or us.

This free writing prospectus does not contain all information that is required to be included in the prospectus.

STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION

This material is for your information, and none of Deutsche Bank Securities Inc., Citigroup Global Markets Inc., Barclays Capital Inc., BMO Capital Markets Corp., Goldman Sachs & Co. LLC, AmeriVet Securities, Inc., Drexel Hamilton, LLC or any other underwriter, (collectively, the “Underwriters”) are soliciting any action based upon it.  This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal.

Neither this document nor anything contained herein shall form the basis for any contract or commitment whatsoever. The information contained herein is preliminary as of the date hereof. These materials are subject to change, completion or amendment from time to time.  The information contained herein will be superseded by similar information delivered to you as part of the preliminary prospectus relating to the Benchmark 2024-V8 Mortgage Trust Commercial Mortgage Pass-Through Certificates, Series 2024-V8 (the "Offering Document").  The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document. All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document.  The information contained herein does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document.  The information contained herein will be more fully described elsewhere in the Offering Document.  The information contained herein should not be viewed as projections, forecasts, predictions or opinions with respect to value.  Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense.

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers.  Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein.  As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance.  The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities.  Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods.  In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials.  The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials.  The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Underwriters or any of their respective affiliates makes any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities.

This document contains forward-looking statements. Those statements are subject to certain risks and uncertainties that could cause the success of collections and the actual cash flow generated to differ materially from the information set forth herein. While such information reflects projections prepared in good faith based upon methods and data that are believed to be reasonable and accurate as of the dates thereof, the depositor undertakes no obligation to revise these forward-looking statements to reflect subsequent events or circumstances. Individuals should not place undue reliance on forward-looking statements and are advised to make their own independent analysis and determination with respect to the forecasted periods, which reflect the issuer’s view only as of the date hereof.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

 Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded.  Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	% of Initial Pool Balance	% of Loan Balance	Mortgage Loan Originator	Mortgage Loan Seller	Related Group	Crossed Group	Address
								9
1	Loan	9, 10, 13, 15, 23, 26, 29, 33, 38	1	640 5th Avenue	9.6%	100.0%	GSBI, MSBNA, BMO	GSMC, BMO	NAP	NAP	640 5th Avenue
2	Loan	18, 25, 28, 38	1	City Creek Center	6.9%	100.0%	GSBI	GSMC	Group 1	NAP	50 South Main Street
3	Loan	9, 10, 18	1	Showcase I	6.9%	100.0%	JPMCB, CREFI	CREFI	NAP	NAP	3785 South Las Vegas Boulevard
4	Loan	9, 25, 27, 38	1	Sugarloaf Mills	6.5%	100.0%	GACC, BCREI	GACC, Barclays	Group 1	NAP	5900 Sugarloaf Parkway
5	Loan	19, 33, 38	1	Hilton Garden Inn & Canopy – Chicago Central Loop	6.4%	100.0%	CREFI	CREFI	NAP	NAP	226 West Jackson Boulevard
6	Loan	10, 11, 12, 16, 33, 36, 37, 38	10	Bedrock Mixed-Use Portfolio	5.4%		GACC	GACC	NAP	NAP	Various
6.01	Property		1	Trio on Fort Street	1.4%	26.0%					158 Rademacher Street, 201 Waterman Street & 6401 and 6451 West Fort Street
6.02	Property		1	28 Grand Apartments	0.7%	12.1%					28 West Grand River Avenue
6.03	Property		1	Madison Building	0.6%	10.9%					1555 Broadway Street
6.04	Property		1	1274 Library Street	0.6%	10.9%					1274 Library Street
6.05	Property		1	The Ferguson Apartments	0.6%	10.8%					1426-1454 Woodward Avenue
6.06	Property		1	Lofts of Merchant Row	0.5%	9.1%					1247, 1261, and 1275 Woodward Avenue
6.07	Property		1	620 and 630 Woodward Avenue	0.4%	7.7%					620 and 630 Woodward Avenue
6.08	Property		1	The Globe Building	0.4%	7.6%					407 East Fort Street
6.09	Property		1	1500 Woodward Avenue	0.2%	2.8%					1500 Woodward Avenue
6.10	Property		1	Fourteen56 Apartments	0.1%	2.1%					1456 Woodward Avenue
7	Loan	10, 12, 18	1	University Pointe	5.0%	100.0%	CREFI	CREFI	NAP	NAP	6350 Griffin Road
8	Loan	18, 37, 38	1	Soldier Hill Commons	4.6%	100.0%	CREFI	CREFI	NAP	NAP	1-5 Soldier Hill Road
9	Loan	18, 23, 29, 36	1	The Light Building	4.3%	100.0%	CREFI	CREFI	NAP	NAP	420 Broadway Street, 305-309 North Alamo Street and 318 and 320 Broadway Street
10	Loan	9, 10, 19, 20	1	488 Madison	4.0%	100.0%	MSBNA, GACC	GACC	NAP	NAP	488 Madison Avenue
11	Loan	9, 10, 12, 18, 28, 31, 38	1	Pleasanton Corporate Commons	3.7%	100.0%	CREFI, BANA	CREFI	NAP	NAP	6210 and 6230 Stoneridge Mall Road
12	Loan	10, 11, 12, 18, 20, 23, 24, 38	2	Lotus 315 & Essence 144	3.6%		CREFI	CREFI	NAP	NAP	Various
12.01	Property		1	Lotus 315	2.1%	59.1%					315 South Harrison Street
12.02	Property		1	Essence 144	1.5%	40.9%					144 South Harrison Street
13	Loan	11, 20, 26, 33, 35, 38	2	Farmingdale Hotel Portfolio	3.5%		CREFI	CREFI	NAP	NAP	Various
13.01	Property		1	Courtyard Marriott	1.8%	53.1%					2 Marriott Plaza
13.02	Property		1	TownePlace Suites	1.6%	46.9%					1 Marriott Plaza
14	Loan	11, 19, 23, 29, 34, 38	8	Rechler Industrial Portfolio - B	3.2%		CREFI	CREFI	Group 2	NAP	Various
14.01	Property		1	2001 Orville Drive North	0.9%	28.6%					2001 Orville Drive North
14.02	Property		1	90 Plant Avenue	0.6%	18.0%					90 Plant Avenue
14.03	Property		1	740 Old Willets Path	0.4%	12.6%					740 Old Willets Path
14.04	Property		1	180 Orville Drive	0.3%	10.8%					180 Orville Drive
14.05	Property		1	104 Parkway Drive South	0.3%	10.4%					104 Parkway Drive South
14.06	Property		1	85 Adams Avenue	0.3%	9.5%					85 Adams Avenue
14.07	Property		1	225 Oser Avenue	0.2%	5.2%					225 Oser Avenue
14.08	Property		1	611 Old Willets Path	0.2%	4.9%					611 Old Willets Path
15	Loan	9, 10, 26, 37	1	Saks Beverly Hills	2.8%	100.0%	JPMCB, CREFI	CREFI	NAP	NAP	9570 Wilshire Boulevard
16	Loan	11, 18, 19, 23, 34	5	Rechler Industrial Portfolio - A	2.3%		CREFI	CREFI	Group 2	NAP	Various
16.01	Property		1	1101 Lakeland Avenue	0.9%	37.7%					1101 Lakeland Avenue
16.02	Property		1	20 Oser Avenue	0.5%	21.9%					20 Oser Avenue
16.03	Property		1	185 Oser Avenue	0.4%	15.6%					185 Oser Avenue
16.04	Property		1	73 Oser Avenue	0.3%	12.6%					73 Oser Avenue
16.05	Property		1	135 Fell Court	0.3%	12.1%					135 Fell Court
17	Loan	33, 37, 38	1	1042 President Street	2.1%	100.0%	BMO	BMO	NAP	NAP	1042 President Street
18	Loan	12, 18, 25, 32, 37	1	Eleven13 Apartments	2.1%	100.0%	GACC	GACC	NAP	NAP	1113 West Plum Street
19	Loan	10, 11, 18, 23	5	Prime Storage - Blue Portfolio	2.0%		CREFI	CREFI	NAP	NAP	Various
19.01	Property		1	Prime Storage - Union City	0.7%	34.0%					3322, 3330 and 3334 Hudson Avenue and 122 Peter Street
19.02	Property		1	Prime Storage - Jersey City	0.5%	22.8%					190 Baldwin Avenue
19.03	Property		1	Prime Storage - Newark	0.4%	22.6%					200 Mount Pleasant Avenue
19.04	Property		1	Prime Storage - Hoboken	0.3%	13.3%					315 Coles Street
19.05	Property		1	Prime Storage - Garfield	0.1%	7.4%					170 River Drive
20	Loan	18, 29	1	419 Lafayette Street	2.0%	100.0%	CREFI	CREFI	NAP	NAP	419 Lafayette Street
21	Loan	12, 18, 19, 29	1	3575 Cahuenga	1.8%	100.0%	DBRI	GACC	NAP	NAP	3575 Cahuenga Boulevard West
22	Loan	10, 18, 19, 29, 33, 36, 38	1	Sunroad Centrum	1.2%	100.0%	GSBI	GSMC	NAP	NAP	8620 Spectrum Center Boulevard
23	Loan		1	Exchange Plaza	1.2%	100.0%	CREFI	CREFI	NAP	NAP	5819 Northwest Loop 410
24	Loan	27, 37	1	Tesla - Lake Elmo	1.2%	100.0%	BMO	BMO	NAP	NAP	9800 Hudson Boulevard North
25	Loan	18	1	Lauretta Landing	1.1%	100.0%	GSBI	GSMC	NAP	NAP	5526 Lauretta Street
26	Loan	9, 10, 11, 19, 20, 23, 25, 27, 29, 33, 37, 38	20	GNL Industrial Portfolio	1.1%		BMO, SGFC, BCREI, KeyBank	BMO	NAP	NAP	Various
26.01	Property		1	FCA USA - Detroit, MI	0.3%	29.7%					6836 Georgia Street
26.02	Property		1	Grupo Antolin - Shelby Township, MI	0.1%	11.7%					52888 Shelby Parkway
26.03	Property		1	Follett School - McHenry, IL	0.1%	8.5%					1340 Ridgeview Drive
26.04	Property		1	Shaw Aero - Naples, FL	0.1%	4.9%					3580 Shaw Boulevard
26.05	Property		1	Kuka - Sterling Heights, MI	0.0%	4.5%					7408 Metro Parkway
26.06	Property		1	ZF Active Safety - Findlay, OH	0.0%	4.4%					1750 Production Drive
26.07	Property		1	CF Sauer - 184 Suburban	0.0%	4.1%					184 Suburban Road
26.08	Property		1	CF Sauer - 728 N Main St.	0.0%	4.1%					728 North Main Street
26.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA	0.0%	3.6%					130 Enterprise Drive
26.10	Property		1	Hannibal - Houston, TX	0.0%	3.6%					6501 Bingle Road
26.11	Property		1	FedEx IV - Lexington, KY	0.0%	3.3%					2024 Buck Lane
26.12	Property		1	VersaFlex - Kansas City, KS	0.0%	3.1%					686 Adams Street and 33 Shawnee Avenue

A-1-1

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	% of Initial Pool Balance	% of Loan Balance	Mortgage Loan Originator	Mortgage Loan Seller	Related Group	Crossed Group	Address
								9
26.13	Property		1	Cott Beverage Inc - Sikeston, MO	0.0%	2.7%					301 Larcel Drive
26.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD	0.0%	2.6%					1850 Clark Road
26.15	Property		1	CSTK - St. Louis, MO	0.0%	2.5%					420 East Carrie Avenue
26.16	Property		1	CF Sauer - 39 S Park Dr.	0.0%	2.5%					39 South Park Drive
26.17	Property		1	AM Castle - Wichita, KS	0.0%	2.4%					3050 South Hydraulic Avenue
26.18	Property		1	CF Sauer - 9 Old Mill Road	0.0%	1.3%					9 Old Mill Road
26.19	Property		1	CF Sauer - 2447 Eunice Avenue	0.0%	0.2%					2447 Eunice Avenue
26.20	Property		1	CF Sauer - 513 West Butler Road	0.0%	0.1%					513 West Butler Road
27	Loan	18	1	Madison on Mercer	0.8%	100.0%	DBRI	GACC	NAP	NAP	3601 Mercer University Drive
28	Loan	33	1	Silvernail Plaza	0.8%	100.0%	BCREI	Barclays	NAP	NAP	2160 Silvernail Road
29	Loan	37, 38	1	536 East 183rd Street	0.8%	100.0%	CREFI	CREFI	NAP	NAP	536 East 183rd Street
30	Loan	37	1	302 Graham Avenue	0.8%	100.0%	CREFI	CREFI	NAP	NAP	302 Graham Avenue
31	Loan		1	Woodbury Gardens	0.7%	100.0%	CREFI	CREFI	NAP	NAP	205 Charlotte Court
32	Loan		1	49 South Clinton Street	0.7%	100.0%	CREFI	CREFI	NAP	NAP	49 South Clinton Street
33	Loan	11, 12, 30	2	371 Broadway & 1776 2nd Avenue Portfolio	0.4%		GACC	GACC	NAP	NAP	Various
33.01	Property		1	371 Broadway	0.3%	60.1%					371 Broadway
33.02	Property		1	1776 2nd Avenue	0.2%	39.9%					1776 2nd Avenue
34	Loan		1	Durst CVS Columbus	0.3%	100.0%	CREFI	CREFI	NAP	NAP	6659 East Main Street
35	Loan	9	1	3533 Barnes	0.2%	100.0%	Ice Lender Holdings LLC	GACC	NAP	NAP	3533 Barnes Avenue

A-1-2

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	City	County	State	Zip Code	General Property Type	Detailed Property Type	Year Built
1	Loan	9, 10, 13, 15, 23, 26, 29, 33, 38	1	640 5th Avenue	New York	New York	NY	10022	Mixed Use	Office/Retail	1949
2	Loan	18, 25, 28, 38	1	City Creek Center	Salt Lake City	Salt Lake	UT	84101	Retail	Super Regional Mall	2012
3	Loan	9, 10, 18	1	Showcase I	Las Vegas	Clark	NV	89109	Retail	Anchored	1997
4	Loan	9, 25, 27, 38	1	Sugarloaf Mills	Lawrenceville	Gwinnett	GA	30043	Retail	Super Regional Mall	2001
5	Loan	19, 33, 38	1	Hilton Garden Inn & Canopy – Chicago Central Loop	Chicago	Cook	IL	60606	Hospitality	Full Service	1904
6	Loan	10, 11, 12, 16, 33, 36, 37, 38	10	Bedrock Mixed-Use Portfolio	Detroit	Wayne	MI	Various	Various	Various	Various
6.01	Property		1	Trio on Fort Street	Detroit	Wayne	MI	48209	Industrial	Manufacturing	2001
6.02	Property		1	28 Grand Apartments	Detroit	Wayne	MI	48226	Multifamily	High Rise	2016
6.03	Property		1	Madison Building	Detroit	Wayne	MI	48226	Office	CBD	1917
6.04	Property		1	1274 Library Street	Detroit	Wayne	MI	48226	Mixed Use	Retail/Office	1917
6.05	Property		1	The Ferguson Apartments	Detroit	Wayne	MI	48226	Multifamily	Mid Rise	1897
6.06	Property		1	Lofts of Merchant Row	Detroit	Wayne	MI	48226	Retail	Anchored	1891
6.07	Property		1	620 and 630 Woodward Avenue	Detroit	Wayne	MI	48226	Office	CBD	1880
6.08	Property		1	The Globe Building	Detroit	Wayne	MI	48226	Office	CBD	1888
6.09	Property		1	1500 Woodward Avenue	Detroit	Wayne	MI	48226	Mixed Use	Office/Retail	1891
6.10	Property		1	Fourteen56 Apartments	Detroit	Wayne	MI	48226	Multifamily	Mid Rise	1924
7	Loan	10, 12, 18	1	University Pointe	Davie	Broward	FL	33314	Multifamily	Student Housing	2019
8	Loan	18, 37, 38	1	Soldier Hill Commons	Paramus	Bergen	NJ	07652	Multifamily	Garden	2023
9	Loan	18, 23, 29, 36	1	The Light Building	San Antonio	Bexar	TX	78205	Office	CBD	1931
10	Loan	9, 10, 19, 20	1	488 Madison	New York	New York	NY	10022	Office	CBD	1950
11	Loan	9, 10, 12, 18, 28, 31, 38	1	Pleasanton Corporate Commons	Pleasanton	Alameda	CA	94588	Mixed Use	Office/Lab	2001
12	Loan	10, 11, 12, 18, 20, 23, 24, 38	2	Lotus 315 & Essence 144	East Orange	Essex	NJ	07018	Multifamily	Various	Various
12.01	Property		1	Lotus 315	East Orange	Essex	NJ	07018	Multifamily	Mid Rise	2019
12.02	Property		1	Essence 144	East Orange	Essex	NJ	07018	Multifamily	High Rise	2017
13	Loan	11, 20, 26, 33, 35, 38	2	Farmingdale Hotel Portfolio	Farmingdale	Nassau	NY	11735	Hospitality	Various	Various
13.01	Property		1	Courtyard Marriott	Farmingdale	Nassau	NY	11735	Hospitality	Select Service	2007
13.02	Property		1	TownePlace Suites	Farmingdale	Nassau	NY	11735	Hospitality	Extended Stay	2008
14	Loan	11, 19, 23, 29, 34, 38	8	Rechler Industrial Portfolio - B	Various	Suffolk	NY	Various	Industrial	Various	Various
14.01	Property		1	2001 Orville Drive North	Ronkonkoma	Suffolk	NY	11779	Industrial	Warehouse	2003
14.02	Property		1	90 Plant Avenue	Hauppauge	Suffolk	NY	11788	Industrial	Flex	1972
14.03	Property		1	740 Old Willets Path	Hauppauge	Suffolk	NY	11788	Industrial	Flex	1980
14.04	Property		1	180 Orville Drive	Bohemia	Suffolk	NY	11716	Industrial	Flex	1982
14.05	Property		1	104 Parkway Drive South	Hauppauge	Suffolk	NY	11788	Industrial	Flex	1985
14.06	Property		1	85 Adams Avenue	Hauppauge	Suffolk	NY	11788	Industrial	Flex	1973
14.07	Property		1	225 Oser Avenue	Hauppauge	Suffolk	NY	11788	Industrial	Flex	1979
14.08	Property		1	611 Old Willets Path	Hauppauge	Suffolk	NY	11788	Industrial	Flex	1963
15	Loan	9, 10, 26, 37	1	Saks Beverly Hills	Beverly Hills	Los Angeles	CA	90212	Retail	Single Tenant	1993
16	Loan	11, 18, 19, 23, 34	5	Rechler Industrial Portfolio - A	Various	Suffolk	NY	Various	Industrial	Various	Various
16.01	Property		1	1101 Lakeland Avenue	Bohemia	Suffolk	NY	11716	Industrial	Flex	1920
16.02	Property		1	20 Oser Avenue	Hauppauge	Suffolk	NY	11788	Industrial	Flex	1963
16.03	Property		1	185 Oser Avenue	Hauppauge	Suffolk	NY	11788	Industrial	Flex	1963
16.04	Property		1	73 Oser Avenue	Hauppauge	Suffolk	NY	11788	Industrial	Warehouse	1974
16.05	Property		1	135 Fell Court	Hauppauge	Suffolk	NY	11788	Industrial	Flex	1965
17	Loan	33, 37, 38	1	1042 President Street	Brooklyn	Kings	NY	11225	Multifamily	Mid Rise	2023
18	Loan	12, 18, 25, 32, 37	1	Eleven13 Apartments	Fort Collins	Larimer	CO	80521	Multifamily	Student Housing	1966
19	Loan	10, 11, 18, 23	5	Prime Storage - Blue Portfolio	Various	Various	NJ	Various	Self Storage	Self Storage	Various
19.01	Property		1	Prime Storage - Union City	Union City	Hudson	NJ	07087	Self Storage	Self Storage	1992
19.02	Property		1	Prime Storage - Jersey City	Jersey City	Hudson	NJ	07306	Self Storage	Self Storage	1992
19.03	Property		1	Prime Storage - Newark	Newark	Essex	NJ	07104	Self Storage	Self Storage	1925
19.04	Property		1	Prime Storage - Hoboken	Jersey City	Hudson	NJ	07310	Self Storage	Self Storage	1990
19.05	Property		1	Prime Storage - Garfield	Garfield	Bergen	NJ	07026	Self Storage	Self Storage	1900
20	Loan	18, 29	1	419 Lafayette Street	New York	New York	NY	10003	Office	CBD	1894
21	Loan	12, 18, 19, 29	1	3575 Cahuenga	Los Angeles	Los Angeles	CA	90068	Office	Suburban	1983
22	Loan	10, 18, 19, 29, 33, 36, 38	1	Sunroad Centrum	San Diego	San Diego	CA	92123	Office	CBD	2008
23	Loan		1	Exchange Plaza	San Antonio	Bexar	TX	78238	Retail	Unanchored	1986
24	Loan	27, 37	1	Tesla - Lake Elmo	Lake Elmo	Washington	MN	55042	Industrial	Warehouse	2024
25	Loan	18	1	Lauretta Landing	San Diego	San Diego	CA	92110	Multifamily	Mid Rise	2021
26	Loan	9, 10, 11, 19, 20, 23, 25, 27, 29, 33, 37, 38	20	GNL Industrial Portfolio	Various	Various	Various	Various	Various	Various	Various
26.01	Property		1	FCA USA - Detroit, MI	Detroit	Wayne	MI	48211	Industrial	Warehouse/Distribution	2015
26.02	Property		1	Grupo Antolin - Shelby Township, MI	Shelby Township	Macomb	MI	48316	Industrial	Manufacturing	2017
26.03	Property		1	Follett School - McHenry, IL	McHenry	McHenry	IL	60050	Industrial	Warehouse/Distribution	1996
26.04	Property		1	Shaw Aero - Naples, FL	Naples	Collier	FL	34117	Industrial	Manufacturing/Flex	1999
26.05	Property		1	Kuka - Sterling Heights, MI	Sterling Heights	Macomb	MI	48312	Industrial	Warehouse/Distribution	2006
26.06	Property		1	ZF Active Safety - Findlay, OH	Findlay	Hancock	OH	45840	Industrial	Manufacturing/Warehouse	2018
26.07	Property		1	CF Sauer - 184 Suburban	San Luis Obispo	San Luis Obispo	CA	93401	Industrial	Manufacturing	1998
26.08	Property		1	CF Sauer - 728 N Main St.	Mauldin	Greenville	SC	29662	Industrial	Warehouse/Distribution	1970
26.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA	Pittsburgh	Allegheny	PA	15275	Industrial	Distribution/Flex	2015
26.10	Property		1	Hannibal - Houston, TX	Houston	Harris	TX	77092	Industrial	Manufacturing/Distribution	1978
26.11	Property		1	FedEx IV - Lexington, KY	Lexington	Fayette	KY	40511	Industrial	Warehouse/Distribution	2006
26.12	Property		1	VersaFlex - Kansas City, KS	Kansas City	Wyandotte	KS	66105	Industrial	Manufacturing	1977

A-1-3

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	City	County	State	Zip Code	General Property Type	Detailed Property Type	Year Built
26.13	Property		1	Cott Beverage Inc - Sikeston, MO	Sikeston	New Madrid	MO	63801	Industrial	Warehouse/Distribution	2016
26.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD	Havre de Grace	Harford	MD	21078	Industrial	Warehouse/Distribution	2002
26.15	Property		1	CSTK - St. Louis, MO	St. Louis	City of St. Louis	MO	63147	Industrial	Warehouse	2015
26.16	Property		1	CF Sauer - 39 S Park Dr.	Mauldin	Greenville	SC	29607	Industrial	Warehouse/Distribution	1982
26.17	Property		1	AM Castle - Wichita, KS	Wichita	Sedgwick	KS	67216	Industrial	Manufacturing	1976
26.18	Property		1	CF Sauer - 9 Old Mill Road	Mauldin	Greenville	SC	29607	Industrial	Warehouse/Distribution	1960
26.19	Property		1	CF Sauer - 2447 Eunice Avenue	Orlando	Orange	FL	32808	Industrial	Warehouse/Distribution	1971
26.20	Property		1	CF Sauer - 513 West Butler Road	Mauldin	Greenville	SC	29662	Office	Suburban	2000
27	Loan	18	1	Madison on Mercer	Macon	Bibb	GA	31204	Multifamily	Garden	1979
28	Loan	33	1	Silvernail Plaza	Pewaukee	Waukesha	WI	53072	Retail	Anchored	1984
29	Loan	37, 38	1	536 East 183rd Street	Bronx	Bronx	NY	10458	Multifamily	Mid Rise	2023
30	Loan	37	1	302 Graham Avenue	Brooklyn	Kings	NY	11211	Multifamily	Mid Rise	2023
31	Loan		1	Woodbury Gardens	Central Valley	Orange	NY	10917	Multifamily	Garden	1973
32	Loan		1	49 South Clinton Street	East Orange	Essex	NJ	07018	Multifamily	Garden	1927
33	Loan	11, 12, 30	2	371 Broadway & 1776 2nd Avenue Portfolio	New York	New York	NY	Various	Retail	Various	Various
33.01	Property		1	371 Broadway	New York	New York	NY	10013	Retail	Single Tenant	1920
33.02	Property		1	1776 2nd Avenue	New York	New York	NY	10128	Retail	Unanchored	1987
34	Loan		1	Durst CVS Columbus	Reynoldsburg	Franklin	OH	43068	Retail	Single Tenant	1999
35	Loan	9	1	3533 Barnes	Bronx	Bronx	NY	10467	Multifamily	Mid Rise	1915

A-1-4

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %
						12		12	11	11			1, 14
1	Loan	9, 10, 13, 15, 23, 26, 29, 33, 38	1	640 5th Avenue	2003	314,533	SF	953.79	97,100,000	97,100,000	88,603,750	6.1293333%	0.01508%
2	Loan	18, 25, 28, 38	1	City Creek Center	NAP	325,790	SF	214.86	70,000,000	70,000,000	70,000,000	7.63000%	0.01383%
3	Loan	9, 10, 18	1	Showcase I	2003	180,848	SF	937.25	69,500,000	69,500,000	69,500,000	6.36000%	0.01508%
4	Loan	9, 25, 27, 38	1	Sugarloaf Mills	2006	1,178,576	SF	55.82	66,000,000	65,790,421	58,230,829	8.01700%	0.01383%
5	Loan	19, 33, 38	1	Hilton Garden Inn & Canopy – Chicago Central Loop	2021	350	Rooms	185,714.29	65,000,000	65,000,000	65,000,000	7.60000%	0.01383%
6	Loan	10, 11, 12, 16, 33, 36, 37, 38	10	Bedrock Mixed-Use Portfolio	Various	853,067	SF	87.92	55,000,000	55,000,000	55,000,000	6.38500%	0.01383%
6.01	Property		1	Trio on Fort Street	2018	563,782	SF		14,306,934	14,306,934	14,306,934
6.02	Property		1	28 Grand Apartments	NAP	133	Units		6,655,315	6,655,315	6,655,315
6.03	Property		1	Madison Building	2006	58,869	SF		6,017,680	6,017,680	6,017,680
6.04	Property		1	1274 Library Street	1975	40,666	SF		5,977,828	5,977,828	5,977,828
6.05	Property		1	The Ferguson Apartments	2015	55	Units		5,937,976	5,937,976	5,937,976
6.06	Property		1	Lofts of Merchant Row	2017	50,983	SF		4,981,523	4,981,523	4,981,523
6.07	Property		1	620 and 630 Woodward Avenue	2013	39,602	SF		4,212,376	4,212,376	4,212,376
6.08	Property		1	The Globe Building	2020	47,310	SF		4,176,509	4,176,509	4,176,509
6.09	Property		1	1500 Woodward Avenue	2020	21,703	SF		1,554,235	1,554,235	1,554,235
6.10	Property		1	Fourteen56 Apartments	2024	6	Units		1,179,625	1,179,625	1,179,625
7	Loan	10, 12, 18	1	University Pointe	NAP	877	Beds	97,890.54	50,000,000	50,000,000	50,000,000	6.70000%	0.01383%
8	Loan	18, 37, 38	1	Soldier Hill Commons	NAP	140	Units	332,142.86	46,500,000	46,500,000	46,500,000	6.78000%	0.01383%
9	Loan	18, 23, 29, 36	1	The Light Building	2022	147,549	SF	294.82	43,500,000	43,500,000	43,500,000	6.86000%	0.02383%
10	Loan	9, 10, 19, 20	1	488 Madison	2012-2023	481,245	SF	207.79	40,000,000	40,000,000	40,000,000	6.88200%	0.01508%
11	Loan	9, 10, 12, 18, 28, 31, 38	1	Pleasanton Corporate Commons	2023	295,306	SF	222.82	37,100,000	37,100,000	37,100,000	7.78000%	0.01383%
12	Loan	10, 11, 12, 18, 20, 23, 24, 38	2	Lotus 315 & Essence 144	NAP	336	Units	256,250.00	36,100,000	36,100,000	36,100,000	6.42000%	0.01508%
12.01	Property		1	Lotus 315	NAP	180	Units		21,320,383	21,320,383	21,320,383
12.02	Property		1	Essence 144	NAP	156	Units		14,779,617	14,779,617	14,779,617
13	Loan	11, 20, 26, 33, 35, 38	2	Farmingdale Hotel Portfolio	Various	249	Rooms	140,562.25	35,000,000	35,000,000	35,000,000	8.34000%	0.01383%
13.01	Property		1	Courtyard Marriott	2014-2015	131	Rooms		18,575,000	18,575,000	18,575,000
13.02	Property		1	TownePlace Suites	2014	118	Rooms		16,425,000	16,425,000	16,425,000
14	Loan	11, 19, 23, 29, 34, 38	8	Rechler Industrial Portfolio - B	NAP	292,823	SF	108.99	31,915,000	31,915,000	31,915,000	7.07000%	0.06258%
14.01	Property		1	2001 Orville Drive North	NAP	72,000	SF		9,130,000	9,130,000	9,130,000
14.02	Property		1	90 Plant Avenue	NAP	74,950	SF		5,745,000	5,745,000	5,745,000
14.03	Property		1	740 Old Willets Path	2014	30,174	SF		4,020,000	4,020,000	4,020,000
14.04	Property		1	180 Orville Drive	NAP	38,003	SF		3,440,000	3,440,000	3,440,000
14.05	Property		1	104 Parkway Drive South	NAP	27,736	SF		3,330,000	3,330,000	3,330,000
14.06	Property		1	85 Adams Avenue	NAP	20,000	SF		3,040,000	3,040,000	3,040,000
14.07	Property		1	225 Oser Avenue	NAP	9,960	SF		1,660,000	1,660,000	1,660,000
14.08	Property		1	611 Old Willets Path	NAP	20,000	SF		1,550,000	1,550,000	1,550,000
15	Loan	9, 10, 26, 37	1	Saks Beverly Hills	2023	114,978	SF	782.76	28,635,000	28,635,000	28,635,000	7.66300%	0.01383%
16	Loan	11, 18, 19, 23, 34	5	Rechler Industrial Portfolio - A	Various	216,318	SF	105.56	22,835,000	22,835,000	22,835,000	7.07000%	0.06258%
16.01	Property		1	1101 Lakeland Avenue	1983	94,168	SF		8,620,000	8,620,000	8,620,000
16.02	Property		1	20 Oser Avenue	NAP	42,065	SF		5,010,000	5,010,000	5,010,000
16.03	Property		1	185 Oser Avenue	NAP	29,900	SF		3,570,000	3,570,000	3,570,000
16.04	Property		1	73 Oser Avenue	NAP	20,000	SF		2,870,000	2,870,000	2,870,000
16.05	Property		1	135 Fell Court	NAP	30,185	SF		2,765,000	2,765,000	2,765,000
17	Loan	33, 37, 38	1	1042 President Street	NAP	55	Units	392,727.27	21,600,000	21,600,000	21,600,000	6.56800%	0.01383%
18	Loan	12, 18, 25, 32, 37	1	Eleven13 Apartments	2023	216	Beds	99,537.04	21,500,000	21,500,000	21,500,000	6.08500%	0.04383%
19	Loan	10, 11, 18, 23	5	Prime Storage - Blue Portfolio	Various	247,112	SF	234.71	20,000,000	20,000,000	20,000,000	6.21000%	0.01383%
19.01	Property		1	Prime Storage - Union City	NAP	69,217	SF		6,793,103	6,793,103	6,793,103
19.02	Property		1	Prime Storage - Jersey City	NAP	44,841	SF		4,551,724	4,551,724	4,551,724
19.03	Property		1	Prime Storage - Newark	2014	62,563	SF		4,517,241	4,517,241	4,517,241
19.04	Property		1	Prime Storage - Hoboken	NAP	34,064	SF		2,655,172	2,655,172	2,655,172
19.05	Property		1	Prime Storage - Garfield	2019	36,427	SF		1,482,759	1,482,759	1,482,759
20	Loan	18, 29	1	419 Lafayette Street	2006, 2021	75,600	SF	264.55	20,000,000	20,000,000	20,000,000	7.02000%	0.01383%
21	Loan	12, 18, 19, 29	1	3575 Cahuenga	2016, 2018	158,886	SF	115.18	18,300,000	18,300,000	18,300,000	7.33800%	0.01383%
22	Loan	10, 18, 19, 29, 33, 36, 38	1	Sunroad Centrum	NAP	274,758	SF	300.12	12,460,000	12,460,000	12,460,000	7.91200%	0.01383%
23	Loan		1	Exchange Plaza	2021	143,454	SF	84.35	12,100,000	12,100,000	12,100,000	8.53000%	0.01383%
24	Loan	27, 37	1	Tesla - Lake Elmo	NAP	50,000	SF	235.00	11,750,000	11,750,000	11,750,000	4.82000%	0.01383%
25	Loan	18	1	Lauretta Landing	NAP	30	Units	363,333.33	10,900,000	10,900,000	10,900,000	6.36000%	0.06258%
26	Loan	9, 10, 11, 19, 20, 23, 25, 27, 29, 33, 37, 38	20	GNL Industrial Portfolio	Various	3,908,306	SF	60.64	10,650,000	10,650,000	10,650,000	5.74400%	0.01383%
26.01	Property		1	FCA USA - Detroit, MI	2017, 2020	997,022	SF		3,167,835	3,167,835	3,167,835
26.02	Property		1	Grupo Antolin - Shelby Township, MI	NAP	359,807	SF		1,248,742	1,248,742	1,248,742
26.03	Property		1	Follett School - McHenry, IL	2002	486,868	SF		909,936	909,936	909,936
26.04	Property		1	Shaw Aero - Naples, FL	NAP	130,581	SF		520,309	520,309	520,309
26.05	Property		1	Kuka - Sterling Heights, MI	NAP	200,000	SF		482,798	482,798	482,798
26.06	Property		1	ZF Active Safety - Findlay, OH	NAP	216,300	SF		470,698	470,698	470,698
26.07	Property		1	CF Sauer - 184 Suburban	NAP	106,066	SF		435,608	435,608	435,608
26.08	Property		1	CF Sauer - 728 N Main St.	NAP	247,000	SF		433,188	433,188	433,188
26.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA	2024	85,646	SF		388,417	388,417	388,417
26.10	Property		1	Hannibal - Houston, TX	2016	109,000	SF		384,787	384,787	384,787
26.11	Property		1	FedEx IV - Lexington, KY	2012	138,487	SF		355,746	355,746	355,746
26.12	Property		1	VersaFlex - Kansas City, KS	1990	113,000	SF		325,496	325,496	325,496

A-1-5

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %
						12		12	11	11			1, 14
26.13	Property		1	Cott Beverage Inc - Sikeston, MO	NAP	170,000	SF		287,985	287,985	287,985
26.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD	NAP	120,000	SF		273,465	273,465	273,465
26.15	Property		1	CSTK - St. Louis, MO	NAP	56,029	SF		271,045	271,045	271,045
26.16	Property		1	CF Sauer - 39 S Park Dr.	NAP	152,000	SF		266,205	266,205	266,205
26.17	Property		1	AM Castle - Wichita, KS	NAP	127,600	SF		256,524	256,524	256,524
26.18	Property		1	CF Sauer - 9 Old Mill Road	2004	80,000	SF		140,362	140,362	140,362
26.19	Property		1	CF Sauer - 2447 Eunice Avenue	NAP	6,900	SF		18,755	18,755	18,755
26.20	Property		1	CF Sauer - 513 West Butler Road	2004	6,000	SF		12,100	12,100	12,100
27	Loan	18	1	Madison on Mercer	2021, 2023	133	Units	60,902.26	8,100,000	8,100,000	8,100,000	6.92700%	0.01383%
28	Loan	33	1	Silvernail Plaza	NAP	116,135	SF	69.75	8,100,000	8,100,000	8,100,000	6.10000%	0.01383%
29	Loan	37, 38	1	536 East 183rd Street	NAP	38	Units	210,526.32	8,000,000	8,000,000	8,000,000	6.82000%	0.01383%
30	Loan	37	1	302 Graham Avenue	NAP	10	Units	800,000.00	8,000,000	8,000,000	8,000,000	6.44000%	0.01383%
31	Loan		1	Woodbury Gardens	NAP	87	Units	85,057.47	7,400,000	7,400,000	7,400,000	7.16000%	0.01383%
32	Loan		1	49 South Clinton Street	2016	53	Units	138,679.25	7,350,000	7,350,000	7,350,000	6.81000%	0.01383%
33	Loan	11, 12, 30	2	371 Broadway & 1776 2nd Avenue Portfolio	Various	6,862	SF	641.21	4,400,000	4,400,000	4,400,000	7.17700%	0.01383%
33.01	Property		1	371 Broadway	2007	3,662	SF		2,645,570	2,645,570	2,645,570
33.02	Property		1	1776 2nd Avenue	NAP	3,200	SF		1,754,430	1,754,430	1,754,430
34	Loan		1	Durst CVS Columbus	NAP	10,125	SF	296.30	3,000,000	3,000,000	3,000,000	7.74000%	0.01383%
35	Loan	9	1	3533 Barnes	2024	10	Units	240,000.00	2,400,000	2,400,000	2,400,000	7.80000%	0.01383%

A-1-6

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)	Amortization Type	ARD Loan (Yes / No)	Interest Accrual Method	Original Interest-Only Period (Mos.)
						2, 15	15	2, 15	15
1	Loan	9, 10, 13, 15, 23, 26, 29, 33, 38	1	640 5th Avenue	6.1142533%	640,441.56	NAP	7,685,298.72	NAP	Amortizing Balloon	No	Actual/360	0
2	Loan	18, 25, 28, 38	1	City Creek Center	7.61617%	NAP	451,265.05	NAP	5,415,180.60	Interest Only	No	Actual/360	60
3	Loan	9, 10, 18	1	Showcase I	6.34492%	NAP	373,465.97	NAP	4,481,591.64	Interest Only	No	Actual/360	60
4	Loan	9, 25, 27, 38	1	Sugarloaf Mills	8.00317%	552,748.93	NAP	6,632,987.16	NAP	Amortizing Balloon	No	Actual/360	0
5	Loan	19, 33, 38	1	Hilton Garden Inn & Canopy – Chicago Central Loop	7.58617%	NAP	417,384.26	NAP	5,008,611.12	Interest Only	No	Actual/360	60
6	Loan	10, 11, 12, 16, 33, 36, 37, 38	10	Bedrock Mixed-Use Portfolio	6.37117%	NAP	296,710.36	NAP	3,560,524.32	Interest Only	No	Actual/360	60
6.01	Property		1	Trio on Fort Street
6.02	Property		1	28 Grand Apartments
6.03	Property		1	Madison Building
6.04	Property		1	1274 Library Street
6.05	Property		1	The Ferguson Apartments
6.06	Property		1	Lofts of Merchant Row
6.07	Property		1	620 and 630 Woodward Avenue
6.08	Property		1	The Globe Building
6.09	Property		1	1500 Woodward Avenue
6.10	Property		1	Fourteen56 Apartments
7	Loan	10, 12, 18	1	University Pointe	6.68617%	NAP	283,043.98	NAP	3,396,527.76	Interest Only	No	Actual/360	60
8	Loan	18, 37, 38	1	Soldier Hill Commons	6.76617%	NAP	266,373.96	NAP	3,196,487.52	Interest Only	No	Actual/360	60
9	Loan	18, 23, 29, 36	1	The Light Building	6.83617%	NAP	252,128.82	NAP	3,025,545.84	Interest Only	No	Actual/360	60
10	Loan	9, 10, 19, 20	1	488 Madison	6.86692%	NAP	232,586.11	NAP	2,791,033.32	Interest Only	No	Actual/360	60
11	Loan	9, 10, 12, 18, 28, 31, 38	1	Pleasanton Corporate Commons	7.76617%	NAP	243,872.38	NAP	2,926,468.56	Interest Only	No	Actual/360	60
12	Loan	10, 11, 12, 18, 20, 23, 24, 38	2	Lotus 315 & Essence 144	6.40492%	NAP	195,817.43	NAP	2,349,809.16	Interest Only	No	Actual/360	60
12.01	Property		1	Lotus 315
12.02	Property		1	Essence 144
13	Loan	11, 20, 26, 33, 35, 38	2	Farmingdale Hotel Portfolio	8.32617%	NAP	246,628.47	NAP	2,959,541.64	Interest Only	No	Actual/360	60
13.01	Property		1	Courtyard Marriott
13.02	Property		1	TownePlace Suites
14	Loan	11, 19, 23, 29, 34, 38	8	Rechler Industrial Portfolio - B	7.00742%	NAP	190,644.10	NAP	2,287,729.20	Interest Only	No	Actual/360	60
14.01	Property		1	2001 Orville Drive North
14.02	Property		1	90 Plant Avenue
14.03	Property		1	740 Old Willets Path
14.04	Property		1	180 Orville Drive
14.05	Property		1	104 Parkway Drive South
14.06	Property		1	85 Adams Avenue
14.07	Property		1	225 Oser Avenue
14.08	Property		1	611 Old Willets Path
15	Loan	9, 10, 26, 37	1	Saks Beverly Hills	7.64917%	NAP	185,398.04	NAP	2,224,776.48	Interest Only	No	Actual/360	60
16	Loan	11, 18, 19, 23, 34	5	Rechler Industrial Portfolio - A	7.00742%	NAP	136,404.77	NAP	1,636,857.24	Interest Only	No	Actual/360	60
16.01	Property		1	1101 Lakeland Avenue
16.02	Property		1	20 Oser Avenue
16.03	Property		1	185 Oser Avenue
16.04	Property		1	73 Oser Avenue
16.05	Property		1	135 Fell Court
17	Loan	33, 37, 38	1	1042 President Street	6.55417%	NAP	119,866.00	NAP	1,438,392.00	Interest Only	No	Actual/360	60
18	Loan	12, 18, 25, 32, 37	1	Eleven13 Apartments	6.04117%	NAP	110,537.12	NAP	1,326,445.44	Interest Only	No	Actual/360	60
19	Loan	10, 11, 18, 23	5	Prime Storage - Blue Portfolio	6.19617%	NAP	104,937.50	NAP	1,259,250.00	Interest Only	No	Actual/360	60
19.01	Property		1	Prime Storage - Union City
19.02	Property		1	Prime Storage - Jersey City
19.03	Property		1	Prime Storage - Newark
19.04	Property		1	Prime Storage - Hoboken
19.05	Property		1	Prime Storage - Garfield
20	Loan	18, 29	1	419 Lafayette Street	7.00617%	NAP	118,625.00	NAP	1,423,500.00	Interest Only	No	Actual/360	60
21	Loan	12, 18, 19, 29	1	3575 Cahuenga	7.32417%	NAP	113,458.73	NAP	1,361,504.76	Interest Only	No	Actual/360	60
22	Loan	10, 18, 19, 29, 33, 36, 38	1	Sunroad Centrum	7.89817%	NAP	83,293.95	NAP	999,527.40	Interest Only	No	Actual/360	60
23	Loan		1	Exchange Plaza	8.51617%	NAP	87,205.43	NAP	1,046,465.16	Interest Only	No	Actual/360	60
24	Loan	27, 37	1	Tesla - Lake Elmo	4.80617%	NAP	47,851.33	NAP	574,215.96	Interest Only	No	Actual/360	60
25	Loan	18	1	Lauretta Landing	6.29742%	NAP	58,572.36	NAP	702,868.32	Interest Only	No	Actual/360	60
26	Loan	9, 10, 11, 19, 20, 23, 25, 27, 29, 33, 37, 38	20	GNL Industrial Portfolio	5.73017%	NAP	51,686.03	NAP	620,232.36	Interest Only	No	Actual/360	60
26.01	Property		1	FCA USA - Detroit, MI
26.02	Property		1	Grupo Antolin - Shelby Township, MI
26.03	Property		1	Follett School - McHenry, IL
26.04	Property		1	Shaw Aero - Naples, FL
26.05	Property		1	Kuka - Sterling Heights, MI
26.06	Property		1	ZF Active Safety - Findlay, OH
26.07	Property		1	CF Sauer - 184 Suburban
26.08	Property		1	CF Sauer - 728 N Main St.
26.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA
26.10	Property		1	Hannibal - Houston, TX
26.11	Property		1	FedEx IV - Lexington, KY
26.12	Property		1	VersaFlex - Kansas City, KS

A-1-7

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)	Amortization Type	ARD Loan (Yes / No)	Interest Accrual Method	Original Interest-Only Period (Mos.)
						2, 15	15	2, 15	15
26.13	Property		1	Cott Beverage Inc - Sikeston, MO
26.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD
26.15	Property		1	CSTK - St. Louis, MO
26.16	Property		1	CF Sauer - 39 S Park Dr.
26.17	Property		1	AM Castle - Wichita, KS
26.18	Property		1	CF Sauer - 9 Old Mill Road
26.19	Property		1	CF Sauer - 2447 Eunice Avenue
26.20	Property		1	CF Sauer - 513 West Butler Road
27	Loan	18	1	Madison on Mercer	6.91317%	NAP	47,406.66	NAP	568,879.92	Interest Only	No	Actual/360	60
28	Loan	33	1	Silvernail Plaza	6.08617%	NAP	41,746.88	NAP	500,962.56	Interest Only	No	Actual/360	60
29	Loan	37, 38	1	536 East 183rd Street	6.80617%	NAP	46,098.15	NAP	553,177.80	Interest Only	No	Actual/360	60
30	Loan	37	1	302 Graham Avenue	6.42617%	NAP	43,529.63	NAP	522,355.56	Interest Only	No	Actual/360	60
31	Loan		1	Woodbury Gardens	7.14617%	NAP	44,766.57	NAP	537,198.84	Interest Only	No	Actual/360	60
32	Loan		1	49 South Clinton Street	6.79617%	NAP	42,290.57	NAP	507,486.84	Interest Only	No	Actual/360	60
33	Loan	11, 12, 30	2	371 Broadway & 1776 2nd Avenue Portfolio	7.16317%	NAP	26,681.16	NAP	320,173.92	Interest Only	No	Actual/360	60
33.01	Property		1	371 Broadway
33.02	Property		1	1776 2nd Avenue
34	Loan		1	Durst CVS Columbus	7.72617%	NAP	19,618.75	NAP	235,425.00	Interest Only	No	Actual/360	60
35	Loan	9	1	3533 Barnes	7.78617%	NAP	15,816.67	NAP	189,800.04	Interest Only	No	Actual/360	60

A-1-8

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Remaining Interest-Only Period (Mos.)	Original Term To Maturity / ARD (Mos.)	Remaining Term To Maturity / ARD (Mos.)	Original Amortization Term (Mos.)	Remaining Amortization Term (Mos.)	Origination Date	Seasoning (Mos.)	Payment Due Date	First Payment Date	First P&I Payment Date
1	Loan	9, 10, 13, 15, 23, 26, 29, 33, 38	1	640 5th Avenue	0	60	60	NAP	NAP	6/10/2024	0	1	8/1/2024	8/1/2024
2	Loan	18, 25, 28, 38	1	City Creek Center	58	60	58	0	0	4/24/2024	2	1	6/1/2024	NAP
3	Loan	9, 10, 18	1	Showcase I	60	60	60	0	0	6/7/2024	0	1	8/1/2024	NAP
4	Loan	9, 25, 27, 38	1	Sugarloaf Mills	0	60	58	240	238	4/24/2024	2	1	6/1/2024	6/1/2024
5	Loan	19, 33, 38	1	Hilton Garden Inn & Canopy – Chicago Central Loop	59	60	59	0	0	6/6/2024	1	6	7/6/2024	NAP
6	Loan	10, 11, 12, 16, 33, 36, 37, 38	10	Bedrock Mixed-Use Portfolio	59	60	59	0	0	6/5/2024	1	6	7/6/2024	NAP
6.01	Property		1	Trio on Fort Street
6.02	Property		1	28 Grand Apartments
6.03	Property		1	Madison Building
6.04	Property		1	1274 Library Street
6.05	Property		1	The Ferguson Apartments
6.06	Property		1	Lofts of Merchant Row
6.07	Property		1	620 and 630 Woodward Avenue
6.08	Property		1	The Globe Building
6.09	Property		1	1500 Woodward Avenue
6.10	Property		1	Fourteen56 Apartments
7	Loan	10, 12, 18	1	University Pointe	59	60	59	0	0	5/16/2024	1	6	7/6/2024	NAP
8	Loan	18, 37, 38	1	Soldier Hill Commons	59	60	59	0	0	5/24/2024	1	6	7/6/2024	NAP
9	Loan	18, 23, 29, 36	1	The Light Building	59	60	59	0	0	5/24/2024	1	6	7/6/2024	NAP
10	Loan	9, 10, 19, 20	1	488 Madison	59	60	59	0	0	5/14/2024	1	1	7/1/2024	NAP
11	Loan	9, 10, 12, 18, 28, 31, 38	1	Pleasanton Corporate Commons	58	60	58	0	0	5/6/2024	2	6	6/6/2024	NAP
12	Loan	10, 11, 12, 18, 20, 23, 24, 38	2	Lotus 315 & Essence 144	59	60	59	0	0	6/3/2024	1	6	7/6/2024	NAP
12.01	Property		1	Lotus 315
12.02	Property		1	Essence 144
13	Loan	11, 20, 26, 33, 35, 38	2	Farmingdale Hotel Portfolio	60	60	60	0	0	6/11/2024	0	6	8/6/2024	NAP
13.01	Property		1	Courtyard Marriott
13.02	Property		1	TownePlace Suites
14	Loan	11, 19, 23, 29, 34, 38	8	Rechler Industrial Portfolio - B	59	60	59	0	0	5/23/2024	1	6	7/6/2024	NAP
14.01	Property		1	2001 Orville Drive North
14.02	Property		1	90 Plant Avenue
14.03	Property		1	740 Old Willets Path
14.04	Property		1	180 Orville Drive
14.05	Property		1	104 Parkway Drive South
14.06	Property		1	85 Adams Avenue
14.07	Property		1	225 Oser Avenue
14.08	Property		1	611 Old Willets Path
15	Loan	9, 10, 26, 37	1	Saks Beverly Hills	59	60	59	0	0	5/13/2024	1	5	7/5/2024	NAP
16	Loan	11, 18, 19, 23, 34	5	Rechler Industrial Portfolio - A	59	60	59	0	0	5/23/2024	1	6	7/6/2024	NAP
16.01	Property		1	1101 Lakeland Avenue
16.02	Property		1	20 Oser Avenue
16.03	Property		1	185 Oser Avenue
16.04	Property		1	73 Oser Avenue
16.05	Property		1	135 Fell Court
17	Loan	33, 37, 38	1	1042 President Street	60	60	60	0	0	6/11/2024	0	6	8/6/2024	NAP
18	Loan	12, 18, 25, 32, 37	1	Eleven13 Apartments	58	60	58	0	0	4/24/2024	2	6	6/6/2024	NAP
19	Loan	10, 11, 18, 23	5	Prime Storage - Blue Portfolio	58	60	58	0	0	4/22/2024	2	6	6/6/2024	NAP
19.01	Property		1	Prime Storage - Union City
19.02	Property		1	Prime Storage - Jersey City
19.03	Property		1	Prime Storage - Newark
19.04	Property		1	Prime Storage - Hoboken
19.05	Property		1	Prime Storage - Garfield
20	Loan	18, 29	1	419 Lafayette Street	60	60	60	0	0	6/11/2024	0	6	8/6/2024	NAP
21	Loan	12, 18, 19, 29	1	3575 Cahuenga	60	60	60	0	0	6/7/2024	0	6	8/6/2024	NAP
22	Loan	10, 18, 19, 29, 33, 36, 38	1	Sunroad Centrum	58	60	58	0	0	4/25/2024	2	6	6/6/2024	NAP
23	Loan		1	Exchange Plaza	60	60	60	0	0	6/10/2024	0	6	8/6/2024	NAP
24	Loan	27, 37	1	Tesla - Lake Elmo	60	60	60	0	0	6/14/2024	0	6	8/6/2024	NAP
25	Loan	18	1	Lauretta Landing	59	60	59	0	0	6/6/2024	1	6	7/6/2024	NAP
26	Loan	9, 10, 11, 19, 20, 23, 25, 27, 29, 33, 37, 38	20	GNL Industrial Portfolio	57	60	57	0	0	4/5/2024	3	6	5/6/2024	NAP
26.01	Property		1	FCA USA - Detroit, MI
26.02	Property		1	Grupo Antolin - Shelby Township, MI
26.03	Property		1	Follett School - McHenry, IL
26.04	Property		1	Shaw Aero - Naples, FL
26.05	Property		1	Kuka - Sterling Heights, MI
26.06	Property		1	ZF Active Safety - Findlay, OH
26.07	Property		1	CF Sauer - 184 Suburban
26.08	Property		1	CF Sauer - 728 N Main St.
26.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA
26.10	Property		1	Hannibal - Houston, TX
26.11	Property		1	FedEx IV - Lexington, KY
26.12	Property		1	VersaFlex - Kansas City, KS

A-1-9

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Remaining Interest-Only Period (Mos.)	Original Term To Maturity / ARD (Mos.)	Remaining Term To Maturity / ARD (Mos.)	Original Amortization Term (Mos.)	Remaining Amortization Term (Mos.)	Origination Date	Seasoning (Mos.)	Payment Due Date	First Payment Date	First P&I Payment Date
26.13	Property		1	Cott Beverage Inc - Sikeston, MO
26.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD
26.15	Property		1	CSTK - St. Louis, MO
26.16	Property		1	CF Sauer - 39 S Park Dr.
26.17	Property		1	AM Castle - Wichita, KS
26.18	Property		1	CF Sauer - 9 Old Mill Road
26.19	Property		1	CF Sauer - 2447 Eunice Avenue
26.20	Property		1	CF Sauer - 513 West Butler Road
27	Loan	18	1	Madison on Mercer	59	60	59	0	0	5/30/2024	1	6	7/6/2024	NAP
28	Loan	33	1	Silvernail Plaza	59	60	59	0	0	6/7/2024	1	6	7/6/2024	NAP
29	Loan	37, 38	1	536 East 183rd Street	59	60	59	0	0	5/20/2024	1	6	7/6/2024	NAP
30	Loan	37	1	302 Graham Avenue	59	60	59	0	0	6/5/2024	1	6	7/6/2024	NAP
31	Loan		1	Woodbury Gardens	60	60	60	0	0	6/10/2024	0	6	8/6/2024	NAP
32	Loan		1	49 South Clinton Street	60	60	60	0	0	6/7/2024	0	6	8/6/2024	NAP
33	Loan	11, 12, 30	2	371 Broadway & 1776 2nd Avenue Portfolio	58	60	58	0	0	4/26/2024	2	6	6/6/2024	NAP
33.01	Property		1	371 Broadway
33.02	Property		1	1776 2nd Avenue
34	Loan		1	Durst CVS Columbus	60	60	60	0	0	6/10/2024	0	6	8/6/2024	NAP
35	Loan	9	1	3533 Barnes	59	60	59	0	0	5/22/2024	1	6	7/6/2024	NAP

A-1-10

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Maturity Date or Anticipated Repayment Date	Final Maturity Date	Grace Period - Late Fee (Days)	Grace Period - Default (Days)	Prepayment Provision	Most Recent EGI ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent NOI Date	Most Recent Description
							19	19	3, 21, 22, 23, 24, 25			18
1	Loan	9, 10, 13, 15, 23, 26, 29, 33, 38	1	640 5th Avenue	7/1/2029	NAP	0	0	L(24),D(29),O(7)	72,036,886	18,237,231	53,799,655	12/31/2023	T-12
2	Loan	18, 25, 28, 38	1	City Creek Center	5/1/2029	NAP	0	0	L(26),D(27),O(7)	23,635,158	14,814,820	8,820,338	12/31/2023	T-12
3	Loan	9, 10, 18	1	Showcase I	7/1/2029	NAP	0	0	L(24),YM1(29),O(7)	16,088,013	3,194,013	12,894,000	4/30/2024	T-12
4	Loan	9, 25, 27, 38	1	Sugarloaf Mills	5/1/2029	NAP	0	0	L(26),D(27),O(7)	27,625,518	7,793,953	19,831,565	12/31/2023	T-12
5	Loan	19, 33, 38	1	Hilton Garden Inn & Canopy – Chicago Central Loop	6/6/2029	NAP	5	0	L(25),D(28),O(7)	25,942,628	16,562,574	9,380,054	5/31/2024	T-12
6	Loan	10, 11, 12, 16, 33, 36, 37, 38	10	Bedrock Mixed-Use Portfolio	6/6/2029	NAP	0	0	L(25),D(30),O(5)	15,783,565	7,592,263	8,191,302	12/31/2023	T-12
6.01	Property		1	Trio on Fort Street						4,573,009	2,072,213	2,500,796	12/31/2023	T-12
6.02	Property		1	28 Grand Apartments						1,770,156	1,073,049	697,107	12/31/2023	T-12
6.03	Property		1	Madison Building						1,799,213	854,207	945,006	12/31/2023	T-12
6.04	Property		1	1274 Library Street						1,580,526	593,038	987,488	12/31/2023	T-12
6.05	Property		1	The Ferguson Apartments						1,195,919	674,345	521,574	12/31/2023	T-12
6.06	Property		1	Lofts of Merchant Row						1,111,350	390,000	721,350	12/31/2023	T-12
6.07	Property		1	620 and 630 Woodward Avenue						1,418,573	645,625	772,948	12/31/2023	T-12
6.08	Property		1	The Globe Building						1,257,684	777,963	479,721	12/31/2023	T-12
6.09	Property		1	1500 Woodward Avenue						772,074	326,056	446,018	12/31/2023	T-12
6.10	Property		1	Fourteen56 Apartments						305,061	185,767	119,294	12/31/2023	T-12
7	Loan	10, 12, 18	1	University Pointe	6/6/2029	NAP	0	0	YM1(53),O(7)	13,505,544	5,313,490	8,192,053	3/31/2024	T-12
8	Loan	18, 37, 38	1	Soldier Hill Commons	6/6/2029	NAP	0	0	L(25),D(32),O(3)	3,747,495	467,501	3,279,994	4/30/2024	T-3 Ann
9	Loan	18, 23, 29, 36	1	The Light Building	6/6/2029	NAP	0	0	L(25),D(30),O(5)	6,942,858	2,247,194	4,695,664	3/31/2024	T-12
10	Loan	9, 10, 19, 20	1	488 Madison	6/1/2029	NAP	5	0	L(25),D(30),O(5)	19,483,978	13,079,611	6,404,367	3/31/2024	T-12
11	Loan	9, 10, 12, 18, 28, 31, 38	1	Pleasanton Corporate Commons	5/6/2029	NAP	0	0	L(26),D(30),O(4)	13,669,626	6,255,061	7,414,565	3/31/2024	T-12
12	Loan	10, 11, 12, 18, 20, 23, 24, 38	2	Lotus 315 & Essence 144	6/6/2029	NAP	0	0	L(25),D(28),O(7)	8,249,395	2,378,747	5,870,649	4/30/2024	T-12
12.01	Property		1	Lotus 315						4,517,625	1,291,194	3,226,432	4/30/2024	T-12
12.02	Property		1	Essence 144						3,731,770	1,087,553	2,644,217	4/30/2024	T-12
13	Loan	11, 20, 26, 33, 35, 38	2	Farmingdale Hotel Portfolio	7/6/2029	NAP	0	0	L(24),D(29),O(7)	14,251,874	8,935,580	5,316,295	3/31/2024	T-12
13.01	Property		1	Courtyard Marriott						8,172,393	5,528,028	2,644,365	3/31/2024	T-12
13.02	Property		1	TownePlace Suites						6,079,481	3,407,551	2,671,930	3/31/2024	T-12
14	Loan	11, 19, 23, 29, 34, 38	8	Rechler Industrial Portfolio - B	6/6/2029	NAP	5	0	YM1(53),O(7)	3,980,045	1,064,390	2,915,655	3/31/2024	T-12
14.01	Property		1	2001 Orville Drive North						929,173	178,322	750,851	3/31/2024	T-12
14.02	Property		1	90 Plant Avenue						756,457	208,184	548,273	3/31/2024	T-12
14.03	Property		1	740 Old Willets Path						626,553	225,370	401,182	3/31/2024	T-12
14.04	Property		1	180 Orville Drive						493,332	137,431	355,901	3/31/2024	T-12
14.05	Property		1	104 Parkway Drive South						358,311	113,440	244,870	3/31/2024	T-12
14.06	Property		1	85 Adams Avenue						357,307	66,307	291,000	3/31/2024	T-12
14.07	Property		1	225 Oser Avenue						203,045	50,404	152,641	3/31/2024	T-12
14.08	Property		1	611 Old Willets Path						255,867	84,931	170,936	3/31/2024	T-12
15	Loan	9, 10, 26, 37	1	Saks Beverly Hills	6/5/2029	NAP	0	0	L(25),D(29),O(6)	NAV	NAV	NAV	NAV	NAV
16	Loan	11, 18, 19, 23, 34	5	Rechler Industrial Portfolio - A	6/6/2029	NAP	5	0	YM1(53),O(7)	2,526,637	738,729	1,787,908	3/31/2024	T-12
16.01	Property		1	1101 Lakeland Avenue						1,192,705	321,146	871,559	3/31/2024	T-12
16.02	Property		1	20 Oser Avenue						614,479	153,386	461,093	3/31/2024	T-12
16.03	Property		1	185 Oser Avenue						187,742	103,464	84,278	3/31/2024	T-12
16.04	Property		1	73 Oser Avenue						169,765	53,580	116,186	3/31/2024	T-12
16.05	Property		1	135 Fell Court						361,946	107,153	254,793	3/31/2024	T-12
17	Loan	33, 37, 38	1	1042 President Street	7/6/2029	NAP	0	0	L(24),D(32),O(4)	NAV	NAV	NAV	NAV	NAV
18	Loan	12, 18, 25, 32, 37	1	Eleven13 Apartments	5/6/2029	NAP	0	0	L(12),YM1(44),O(4)	2,269,403	752,456	1,516,947	2/29/2024	T-12
19	Loan	10, 11, 18, 23	5	Prime Storage - Blue Portfolio	5/6/2029	NAP	0	0	L(26),D(28),O(6)	7,796,656	3,197,633	4,599,023	1/31/2024	T-12
19.01	Property		1	Prime Storage - Union City						2,357,687	771,290	1,586,397	1/31/2024	T-12
19.02	Property		1	Prime Storage - Jersey City						1,750,533	642,921	1,107,612	1/31/2024	T-12
19.03	Property		1	Prime Storage - Newark						1,673,721	684,803	988,918	1/31/2024	T-12
19.04	Property		1	Prime Storage - Hoboken						1,200,220	614,452	585,768	1/31/2024	T-12
19.05	Property		1	Prime Storage - Garfield						814,494	484,166	330,328	1/31/2024	T-12
20	Loan	18, 29	1	419 Lafayette Street	7/6/2029	NAP	0	0	L(24),D(29),O(7)	3,609,829	1,217,525	2,392,304	2/29/2024	T-12
21	Loan	12, 18, 19, 29	1	3575 Cahuenga	7/6/2029	NAP	5	0	L(12),YM1(12),DorYM1(31),O(5)	3,387,437	1,875,666	1,511,771	12/31/2023	T-12
22	Loan	10, 18, 19, 29, 33, 36, 38	1	Sunroad Centrum	5/6/2029	NAP	5 (Once per trailing 12-month period)	0	L(26),D(27),O(7)	6,899,325	3,035,453	3,863,872	2/29/2024	T-12
23	Loan		1	Exchange Plaza	7/6/2029	NAP	0	0	L(24),D(32),O(4)	2,477,306	844,111	1,633,195	2/29/2024	T-12
24	Loan	27, 37	1	Tesla - Lake Elmo	7/6/2029	NAP	0	0	L(24),D(31),O(5)	NAV	NAV	NAV	NAV	NAV
25	Loan	18	1	Lauretta Landing	6/6/2029	NAP	0	0	L(25),D(28),O(7)	1,072,531	355,030	717,501	3/31/2024	T-12
26	Loan	9, 10, 11, 19, 20, 23, 25, 27, 29, 33, 37, 38	20	GNL Industrial Portfolio	4/6/2029	NAP	0	0	L(11),YM1(16),DorYM1(26),O(7)	30,083,673	1,937,654	28,146,019	12/31/2023	T-12
26.01	Property		1	FCA USA - Detroit, MI						9,124,678	980,812	8,143,866	12/31/2023	T-12
26.02	Property		1	Grupo Antolin - Shelby Township, MI						3,723,073	62,226	3,660,847	12/31/2023	T-12
26.03	Property		1	Follett School - McHenry, IL						2,078,309	15,385	2,062,924	12/31/2023	T-12
26.04	Property		1	Shaw Aero - Naples, FL						1,339,488	263,265	1,076,223	12/31/2023	T-12
26.05	Property		1	Kuka - Sterling Heights, MI						1,189,724	19,724	1,170,000	12/31/2023	T-12
26.06	Property		1	ZF Active Safety - Findlay, OH						1,700,662	52,029	1,648,633	12/31/2023	T-12
26.07	Property		1	CF Sauer - 184 Suburban						1,140,189	5,229	1,134,961	12/31/2023	T-12
26.08	Property		1	CF Sauer - 728 N Main St.						1,196,256	12,180	1,184,076	12/31/2023	T-12
26.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA						1,054,508	24,302	1,030,206	12/31/2023	T-12
26.10	Property		1	Hannibal - Houston, TX						1,437,384	291,247	1,146,137	12/31/2023	T-12
26.11	Property		1	FedEx IV - Lexington, KY						853,366	12,834	840,532	12/31/2023	T-12
26.12	Property		1	VersaFlex - Kansas City, KS						720,000	5,328	714,672	12/31/2023	T-12

A-1-11

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Maturity Date or Anticipated Repayment Date	Final Maturity Date	Grace Period - Late Fee (Days)	Grace Period - Default (Days)	Prepayment Provision	Most Recent EGI ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent NOI Date	Most Recent Description
							19	19	3, 21, 22, 23, 24, 25			18
26.13	Property		1	Cott Beverage Inc - Sikeston, MO						920,672	79,649	841,024	12/31/2023	T-12
26.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD						661,814	6,949	654,865	12/31/2023	T-12
26.15	Property		1	CSTK - St. Louis, MO						995,619	94,628	900,991	12/31/2023	T-12
26.16	Property		1	CF Sauer - 39 S Park Dr.						736,155	7,492	728,662	12/31/2023	T-12
26.17	Property		1	AM Castle - Wichita, KS						750,794	0	750,794	12/31/2023	T-12
26.18	Property		1	CF Sauer - 9 Old Mill Road						387,452	3,946	383,506	12/31/2023	T-12
26.19	Property		1	CF Sauer - 2447 Eunice Avenue						44,567	230	44,338	12/31/2023	T-12
26.20	Property		1	CF Sauer - 513 West Butler Road						28,962	199	28,763	12/31/2023	T-12
27	Loan	18	1	Madison on Mercer	6/6/2029	NAP	0	0	L(24),YM1(32),O(4)	1,256,159	571,843	684,316	3/31/2024	T-12
28	Loan	33	1	Silvernail Plaza	6/6/2029	NAP	0	0	L(25),D(28),O(7)	1,646,564	546,446	1,100,118	2/29/2024	T-12
29	Loan	37, 38	1	536 East 183rd Street	6/6/2029	NAP	0	0	L(25),D(28),O(7)	NAV	NAV	NAV	NAV	NAV
30	Loan	37	1	302 Graham Avenue	6/6/2029	NAP	0	0	L(25),D(28),O(7)	NAV	NAV	NAV	NAV	NAV
31	Loan		1	Woodbury Gardens	7/6/2029	NAP	0	0	L(24),D(33),O(3)	1,588,538	808,165	780,373	3/31/2024	T-12
32	Loan		1	49 South Clinton Street	7/6/2029	NAP	0	0	L(24),D(30),O(6)	997,267	334,722	662,545	4/30/2024	T-12
33	Loan	11, 12, 30	2	371 Broadway & 1776 2nd Avenue Portfolio	5/6/2029	NAP	0	0	L(26),D(27),O(7)	299,920	172,624	127,295	12/31/2023	T-12
33.01	Property		1	371 Broadway						NAV	NAV	NAV	NAV	NAV
33.02	Property		1	1776 2nd Avenue						NAV	NAV	NAV	NAV	NAV
34	Loan		1	Durst CVS Columbus	7/6/2029	NAP	0	0	L(24),D(29),O(7)	348,387	10,698	337,689	12/31/2023	T-12
35	Loan	9	1	3533 Barnes	6/6/2029	NAP	0	0	L(23),YM2(33),O(4)	NAV	NAV	NAV	NAV	NAV

A-1-12

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Second Most Recent EGI ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent NOI Date	Second Most Recent Description	Third Most Recent EGI ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent NOI Date	Third Most Recent Description
1	Loan	9, 10, 13, 15, 23, 26, 29, 33, 38	1	640 5th Avenue	67,571,078	19,799,244	47,771,835	12/31/2022	T-12	66,651,606	17,827,438	48,824,168	12/31/2021	T-12
2	Loan	18, 25, 28, 38	1	City Creek Center	24,917,085	14,344,033	10,573,053	12/31/2022	T-12	24,706,715	13,736,865	10,969,850	12/31/2021	T-12
3	Loan	9, 10, 18	1	Showcase I	15,515,891	3,125,777	12,390,114	12/31/2023	T-12	13,686,743	2,886,618	10,800,125	12/31/2022	T-12
4	Loan	9, 25, 27, 38	1	Sugarloaf Mills	27,714,413	7,757,379	19,957,034	12/31/2022	T-12	25,431,292	6,961,279	18,470,013	12/31/2021	T-12
5	Loan	19, 33, 38	1	Hilton Garden Inn & Canopy – Chicago Central Loop	25,245,961	15,948,715	9,297,246	12/31/2023	T-12	19,859,116	12,474,323	7,384,793	12/31/2022	T-12
6	Loan	10, 11, 12, 16, 33, 36, 37, 38	10	Bedrock Mixed-Use Portfolio	13,577,352	7,634,728	5,942,624	12/31/2022	T-12	10,172,405	6,877,759	3,294,646	12/31/2021	T-12
6.01	Property		1	Trio on Fort Street	3,138,078	2,305,169	832,909	12/31/2022	T-12	1,272,872	2,394,154	(1,121,282)	12/31/2021	T-12
6.02	Property		1	28 Grand Apartments	1,627,619	964,252	663,367	12/31/2022	T-12	1,112,458	748,819	363,639	12/31/2021	T-12
6.03	Property		1	Madison Building	1,614,058	799,503	814,555	12/31/2022	T-12	1,586,695	694,075	892,620	12/31/2021	T-12
6.04	Property		1	1274 Library Street	1,563,865	609,510	954,355	12/31/2022	T-12	795,825	442,187	353,638	12/31/2021	T-12
6.05	Property		1	The Ferguson Apartments	1,215,839	823,949	391,890	12/31/2022	T-12	1,028,655	637,126	391,529	12/31/2021	T-12
6.06	Property		1	Lofts of Merchant Row	1,112,193	425,274	686,919	12/31/2022	T-12	1,082,597	407,168	675,429	12/31/2021	T-12
6.07	Property		1	620 and 630 Woodward Avenue	1,381,428	527,953	853,475	12/31/2022	T-12	1,453,975	526,241	927,734	12/31/2021	T-12
6.08	Property		1	The Globe Building	991,730	683,759	307,971	12/31/2022	T-12	907,399	616,344	291,055	12/31/2021	T-12
6.09	Property		1	1500 Woodward Avenue	517,210	298,055	219,155	12/31/2022	T-12	595,837	257,882	337,955	12/31/2021	T-12
6.10	Property		1	Fourteen56 Apartments	415,332	197,304	218,028	12/31/2022	T-12	336,092	153,763	182,329	12/31/2021	T-12
7	Loan	10, 12, 18	1	University Pointe	13,360,391	5,233,248	8,127,143	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV
8	Loan	18, 37, 38	1	Soldier Hill Commons	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
9	Loan	18, 23, 29, 36	1	The Light Building	6,257,385	2,225,129	4,032,256	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV
10	Loan	9, 10, 19, 20	1	488 Madison	19,409,060	13,257,252	6,151,808	12/31/2023	T-12	23,626,906	13,457,905	10,169,001	12/31/2022	T-12
11	Loan	9, 10, 12, 18, 28, 31, 38	1	Pleasanton Corporate Commons	13,049,651	6,096,756	6,952,895	12/31/2023	T-12	10,570,084	5,733,264	4,836,820	12/31/2022	T-12
12	Loan	10, 11, 12, 18, 20, 23, 24, 38	2	Lotus 315 & Essence 144	8,049,905	2,390,337	5,659,568	12/31/2023	T-12	7,953,274	2,349,398	5,603,876	12/31/2022	T-12
12.01	Property		1	Lotus 315	4,382,823	1,264,647	3,118,176	12/31/2023	T-12	4,442,177	1,229,862	3,212,315	12/31/2022	T-12
12.02	Property		1	Essence 144	3,667,082	1,125,690	2,541,392	12/31/2023	T-12	3,511,097	1,119,536	2,391,561	12/31/2022	T-12
13	Loan	11, 20, 26, 33, 35, 38	2	Farmingdale Hotel Portfolio	13,944,363	9,037,087	4,907,276	12/31/2023	T-12	13,123,167	8,870,077	4,253,090	12/31/2022	T-12
13.01	Property		1	Courtyard Marriott	8,051,099	5,404,771	2,646,328	12/31/2023	T-12	7,579,072	4,926,001	2,653,071	12/31/2022	T-12
13.02	Property		1	TownePlace Suites	5,893,263	3,632,315	2,260,948	12/31/2023	T-12	5,544,095	3,944,076	1,600,019	12/31/2022	T-12
14	Loan	11, 19, 23, 29, 34, 38	8	Rechler Industrial Portfolio - B	3,913,608	1,072,116	2,841,493	12/31/2023	T-12	3,781,776	1,048,455	2,733,320	12/31/2022	T-12
14.01	Property		1	2001 Orville Drive North	926,174	188,587	737,587	12/31/2023	T-12	1,017,549	188,352	829,197	12/31/2022	T-12
14.02	Property		1	90 Plant Avenue	744,581	208,081	536,499	12/31/2023	T-12	694,359	202,846	491,513	12/31/2022	T-12
14.03	Property		1	740 Old Willets Path	619,861	224,598	395,263	12/31/2023	T-12	579,772	238,045	341,726	12/31/2022	T-12
14.04	Property		1	180 Orville Drive	487,512	142,432	345,080	12/31/2023	T-12	436,286	136,607	299,679	12/31/2022	T-12
14.05	Property		1	104 Parkway Drive South	325,447	104,483	220,964	12/31/2023	T-12	276,975	74,534	202,441	12/31/2022	T-12
14.06	Property		1	85 Adams Avenue	356,260	66,898	289,362	12/31/2023	T-12	339,343	72,329	267,014	12/31/2022	T-12
14.07	Property		1	225 Oser Avenue	200,049	51,727	148,322	12/31/2023	T-12	194,407	50,562	143,845	12/31/2022	T-12
14.08	Property		1	611 Old Willets Path	253,725	85,309	168,416	12/31/2023	T-12	243,084	85,179	157,905	12/31/2022	T-12
15	Loan	9, 10, 26, 37	1	Saks Beverly Hills	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
16	Loan	11, 18, 19, 23, 34	5	Rechler Industrial Portfolio - A	2,560,472	738,402	1,822,070	12/31/2023	T-12	2,465,247	724,193	1,741,054	12/31/2022	T-12
16.01	Property		1	1101 Lakeland Avenue	1,183,072	321,593	861,479	12/31/2023	T-12	1,074,313	324,067	750,245	12/31/2022	T-12
16.02	Property		1	20 Oser Avenue	597,171	153,954	443,218	12/31/2023	T-12	533,724	163,637	370,087	12/31/2022	T-12
16.03	Property		1	185 Oser Avenue	232,084	108,463	123,621	12/31/2023	T-12	325,560	88,347	237,213	12/31/2022	T-12
16.04	Property		1	73 Oser Avenue	189,380	49,163	140,216	12/31/2023	T-12	183,077	44,399	138,678	12/31/2022	T-12
16.05	Property		1	135 Fell Court	358,765	105,229	253,536	12/31/2023	T-12	348,573	103,743	244,831	12/31/2022	T-12
17	Loan	33, 37, 38	1	1042 President Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
18	Loan	12, 18, 25, 32, 37	1	Eleven13 Apartments	2,223,838	721,090	1,502,748	12/31/2023	T-12	2,071,447	679,479	1,391,969	12/31/2022	T-12
19	Loan	10, 11, 18, 23	5	Prime Storage - Blue Portfolio	7,785,895	3,204,085	4,581,810	12/31/2023	T-12	7,583,372	3,139,090	4,444,282	12/31/2022	T-12
19.01	Property		1	Prime Storage - Union City	2,353,184	773,374	1,579,811	12/31/2023	T-12	2,201,878	762,779	1,439,098	12/31/2022	T-12
19.02	Property		1	Prime Storage - Jersey City	1,750,302	642,547	1,107,755	12/31/2023	T-12	1,696,875	617,895	1,078,980	12/31/2022	T-12
19.03	Property		1	Prime Storage - Newark	1,672,818	688,895	983,923	12/31/2023	T-12	1,685,224	704,636	980,588	12/31/2022	T-12
19.04	Property		1	Prime Storage - Hoboken	1,196,368	611,092	585,276	12/31/2023	T-12	1,230,369	599,618	630,751	12/31/2022	T-12
19.05	Property		1	Prime Storage - Garfield	813,223	488,178	325,046	12/31/2023	T-12	769,027	454,161	314,866	12/31/2022	T-12
20	Loan	18, 29	1	419 Lafayette Street	3,513,946	1,203,217	2,310,729	12/31/2023	T-12	3,513,041	1,284,503	2,228,538	12/31/2022	T-12
21	Loan	12, 18, 19, 29	1	3575 Cahuenga	3,734,715	1,721,535	2,013,180	12/31/2022	T-12	3,770,984	1,599,719	2,171,266	12/31/2021	T-12
22	Loan	10, 18, 19, 29, 33, 36, 38	1	Sunroad Centrum	6,737,537	2,959,182	3,778,355	12/31/2023	T-12	4,217,575	2,311,761	1,905,814	12/31/2022	T-12
23	Loan		1	Exchange Plaza	2,469,924	830,959	1,638,965	12/31/2023	T-12	2,506,091	871,829	1,634,262	12/31/2022	T-12
24	Loan	27, 37	1	Tesla - Lake Elmo	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
25	Loan	18	1	Lauretta Landing	1,040,541	368,496	672,044	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV
26	Loan	9, 10, 11, 19, 20, 23, 25, 27, 29, 33, 37, 38	20	GNL Industrial Portfolio	29,989,517	2,405,590	27,583,927	12/31/2022	T-12	27,940,480	1,352,135	26,588,345	12/31/2021	T-12
26.01	Property		1	FCA USA - Detroit, MI	8,520,112	650,834	7,869,278	12/31/2022	T-12	7,504,173	492,597	7,011,576	12/31/2021	T-12
26.02	Property		1	Grupo Antolin - Shelby Township, MI	3,635,451	46,387	3,589,064	12/31/2022	T-12	3,572,514	53,827	3,518,687	12/31/2021	T-12
26.03	Property		1	Follett School - McHenry, IL	2,282,237	242,928	2,039,309	12/31/2022	T-12	2,175,499	14,055	2,161,445	12/31/2021	T-12
26.04	Property		1	Shaw Aero - Naples, FL	1,258,092	199,160	1,058,932	12/31/2022	T-12	1,185,273	140,625	1,044,648	12/31/2021	T-12
26.05	Property		1	Kuka - Sterling Heights, MI	1,167,198	17,198	1,150,000	12/31/2022	T-12	1,145,854	15,854	1,130,000	12/31/2021	T-12
26.06	Property		1	ZF Active Safety - Findlay, OH	2,181,541	566,121	1,615,420	12/31/2022	T-12	1,613,103	30,166	1,582,937	12/31/2021	T-12
26.07	Property		1	CF Sauer - 184 Suburban	1,116,127	3,421	1,112,707	12/31/2022	T-12	1,095,495	4,606	1,090,889	12/31/2021	T-12
26.08	Property		1	CF Sauer - 728 N Main St.	1,168,826	7,967	1,160,859	12/31/2022	T-12	1,148,824	10,727	1,138,097	12/31/2021	T-12
26.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA	1,041,968	21,962	1,020,006	12/31/2022	T-12	1,030,165	20,259	1,009,906	12/31/2021	T-12
26.10	Property		1	Hannibal - Houston, TX	1,440,392	316,728	1,123,664	12/31/2022	T-12	1,418,165	316,534	1,101,631	12/31/2021	T-12
26.11	Property		1	FedEx IV - Lexington, KY	990,505	148,531	841,974	12/31/2022	T-12	960,054	145,240	814,814	12/31/2021	T-12
26.12	Property		1	VersaFlex - Kansas City, KS	723,486	3,486	720,000	12/31/2022	T-12	721,756	1,756	720,000	12/31/2021	T-12

A-1-13

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Second Most Recent EGI ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent NOI Date	Second Most Recent Description	Third Most Recent EGI ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent NOI Date	Third Most Recent Description
26.13	Property		1	Cott Beverage Inc - Sikeston, MO	909,392	80,797	828,595	12/31/2022	T-12	894,780	78,430	816,350	12/31/2021	T-12
26.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD	646,522	4,435	642,087	12/31/2022	T-12	640,692	2,212	638,480	12/31/2021	T-12
26.15	Property		1	CSTK - St. Louis, MO	990,341	87,739	902,602	12/31/2022	T-12	917,357	14,755	902,602	12/31/2021	T-12
26.16	Property		1	CF Sauer - 39 S Park Dr.	719,276	4,901	714,375	12/31/2022	T-12	706,968	6,600	700,367	12/31/2021	T-12
26.17	Property		1	AM Castle - Wichita, KS	747,440	0	747,440	12/31/2022	T-12	767,495	0	767,495	12/31/2021	T-12
26.18	Property		1	CF Sauer - 9 Old Mill Road	378,568	2,581	375,987	12/31/2022	T-12	372,089	3,475	368,614	12/31/2021	T-12
26.19	Property		1	CF Sauer - 2447 Eunice Avenue	43,653	222	43,432	12/31/2022	T-12	42,580	225	42,355	12/31/2021	T-12
26.20	Property		1	CF Sauer - 513 West Butler Road	28,391	192	28,199	12/31/2022	T-12	27,646	195	27,452	12/31/2021	T-12
27	Loan	18	1	Madison on Mercer	1,105,080	594,205	510,875	12/31/2023	T-12	847,451	453,697	393,755	12/31/2022	T-12
28	Loan	33	1	Silvernail Plaza	1,598,979	563,101	1,035,878	12/31/2023	T-12	1,630,969	558,644	1,072,325	12/31/2022	T-12
29	Loan	37, 38	1	536 East 183rd Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
30	Loan	37	1	302 Graham Avenue	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
31	Loan		1	Woodbury Gardens	1,571,145	820,308	750,837	12/31/2023	T-12	1,496,200	807,348	688,852	12/31/2022	T-12
32	Loan		1	49 South Clinton Street	988,773	335,751	653,022	12/31/2023	T-12	875,704	335,428	540,276	12/31/2022	T-12
33	Loan	11, 12, 30	2	371 Broadway & 1776 2nd Avenue Portfolio	525,227	155,813	369,414	12/31/2022	T-12	374,649	146,210	228,439	12/31/2021	T-12
33.01	Property		1	371 Broadway	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
33.02	Property		1	1776 2nd Avenue	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
34	Loan		1	Durst CVS Columbus	390,921	11,548	379,373	12/31/2022	T-12	390,921	11,408	379,513	12/31/2021	T-12
35	Loan	9	1	3533 Barnes	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV

A-1-14

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)
								18				4, 10, 15	4, 10, 15	10
1	Loan	9, 10, 13, 15, 23, 26, 29, 33, 38	1	640 5th Avenue	100.0%	77,479,026	21,293,412	56,185,614	78,633	7,574,210	48,532,770	2.37	2.04	18.7%
2	Loan	18, 25, 28, 38	1	City Creek Center	90.7%	26,404,045	16,379,020	10,025,026	34,220	296,098	9,694,708	1.85	1.79	14.3%
3	Loan	9, 10, 18	1	Showcase I	91.7%	17,910,209	3,501,507	14,408,703	27,127	180,848	14,200,728	1.32	1.30	8.5%
4	Loan	9, 25, 27, 38	1	Sugarloaf Mills	95.0%	28,206,867	8,356,366	19,850,501	589,288	1,178,576	18,082,637	2.99	2.73	30.2%
5	Loan	19, 33, 38	1	Hilton Garden Inn & Canopy – Chicago Central Loop	77.3%	26,192,628	16,717,196	9,475,432	1,047,705	0	8,427,727	1.89	1.68	14.6%
6	Loan	10, 11, 12, 16, 33, 36, 37, 38	10	Bedrock Mixed-Use Portfolio	88.6%	15,673,030	7,217,360	8,455,670	200,496	568,285	7,686,888	1.74	1.58	11.3%
6.01	Property		1	Trio on Fort Street	89.0%	4,599,560	1,553,021	3,046,539	84,567	204,756	2,757,216
6.02	Property		1	28 Grand Apartments	91.3%	1,791,885	1,055,395	736,489	34,473	2,943	699,074
6.03	Property		1	Madison Building	88.6%	1,577,099	905,597	671,502	14,201	90,800	566,502
6.04	Property		1	1274 Library Street	70.1%	1,221,471	608,725	612,746	9,687	63,865	539,194
6.05	Property		1	The Ferguson Apartments	67.9%	1,379,938	770,117	609,821	18,844	4,495	586,483
6.06	Property		1	Lofts of Merchant Row	90.0%	1,146,841	432,167	714,675	10,197	50,095	654,383
6.07	Property		1	620 and 630 Woodward Avenue	85.1%	1,594,591	625,871	968,720	9,210	51,975	907,536
6.08	Property		1	The Globe Building	84.9%	1,381,440	714,493	666,947	11,639	69,910	585,399
6.09	Property		1	1500 Woodward Avenue	89.9%	674,773	350,550	324,223	4,958	26,385	292,880
6.10	Property		1	Fourteen56 Apartments	76.9%	305,432	201,425	104,007	2,722	3,062	98,223
7	Loan	10, 12, 18	1	University Pointe	95.0%	15,552,873	5,357,805	10,195,067	67,141	30,943	10,096,983	1.75	1.73	11.9%
8	Loan	18, 37, 38	1	Soldier Hill Commons	95.2%	5,389,731	1,380,983	4,008,747	42,500	0	3,966,247	1.25	1.24	8.6%
9	Loan	18, 23, 29, 36	1	The Light Building	95.0%	7,979,131	2,069,680	5,909,451	29,510	353,160	5,526,782	1.95	1.83	13.6%
10	Loan	9, 10, 19, 20	1	488 Madison	82.6%	27,471,037	11,890,811	15,580,226	95,753	1,973,196	13,511,276	2.23	1.94	15.6%
11	Loan	9, 10, 12, 18, 28, 31, 38	1	Pleasanton Corporate Commons	95.0%	14,036,433	5,556,374	8,480,059	59,061	693,969	7,727,029	1.63	1.49	12.9%
12	Loan	10, 11, 12, 18, 20, 23, 24, 38	2	Lotus 315 & Essence 144	95.0%	9,423,831	2,452,429	6,971,402	87,746	16,200	6,867,456	1.24	1.23	8.1%
12.01	Property		1	Lotus 315	95.0%	5,468,228	1,365,229	4,102,999	48,521	16,200	4,038,278
12.02	Property		1	Essence 144	95.0%	3,955,603	1,087,200	2,868,403	39,225	0	2,829,178
13	Loan	11, 20, 26, 33, 35, 38	2	Farmingdale Hotel Portfolio	77.1%	14,212,935	8,824,959	5,387,976	568,517	0	4,819,458	1.82	1.63	15.4%
13.01	Property		1	Courtyard Marriott	78.9%	8,150,064	5,461,699	2,688,365	326,003	0	2,362,363
13.02	Property		1	TownePlace Suites	75.2%	6,062,870	3,363,260	2,699,610	242,515	0	2,457,096
14	Loan	11, 19, 23, 29, 34, 38	8	Rechler Industrial Portfolio - B	92.2%	3,984,092	1,029,631	2,954,460	62,939	42,426	2,849,095	1.29	1.25	9.3%
14.01	Property		1	2001 Orville Drive North	100.0%	1,086,525	178,737	907,788	6,456	10,301	891,031
14.02	Property		1	90 Plant Avenue	100.0%	830,642	209,278	621,365	5,443	7,055	608,867
14.03	Property		1	740 Old Willets Path	92.2%	557,784	224,424	333,360	14,036	7,058	312,266
14.04	Property		1	180 Orville Drive	100.0%	496,758	135,844	360,915	16,693	5,073	339,148
14.05	Property		1	104 Parkway Drive South	100.0%	445,994	114,894	331,100	12,712	5,390	312,999
14.06	Property		1	85 Adams Avenue	100.0%	351,422	64,834	286,587	2,571	4,491	279,525
14.07	Property		1	225 Oser Avenue	100.0%	214,968	51,137	163,831	4,350	3,058	156,423
14.08	Property		1	611 Old Willets Path	0.0%	0	50,485	(50,485)	679	0	(51,163)
15	Loan	9, 10, 26, 37	1	Saks Beverly Hills	96.9%	16,320,592	4,257,401	12,063,191	17,247	114,978	11,930,966	1.73	1.71	13.4%
16	Loan	11, 18, 19, 23, 34	5	Rechler Industrial Portfolio - A	95.0%	2,888,311	745,009	2,143,302	38,269	40,220	2,064,813	1.31	1.26	9.4%
16.01	Property		1	1101 Lakeland Avenue	95.0%	1,129,403	314,986	814,417	4,827	14,880	794,710
16.02	Property		1	20 Oser Avenue	95.0%	605,869	152,838	453,032	18,573	8,712	425,747
16.03	Property		1	185 Oser Avenue	95.0%	458,388	111,660	346,728	7,890	6,786	332,053
16.04	Property		1	73 Oser Avenue	95.0%	325,781	57,927	267,853	2,246	4,927	260,681
16.05	Property		1	135 Fell Court	95.0%	368,870	107,598	261,272	4,733	4,916	251,623
17	Loan	33, 37, 38	1	1042 President Street	95.5%	2,042,636	240,642	1,801,994	0	0	1,801,994	1.25	1.25	8.3%
18	Loan	12, 18, 25, 32, 37	1	Eleven13 Apartments	95.0%	2,518,086	768,575	1,749,511	26,750	0	1,722,761	1.32	1.30	8.1%
19	Loan	10, 11, 18, 23	5	Prime Storage - Blue Portfolio	91.4%	8,184,298	2,895,573	5,288,725	32,502	0	5,256,223	1.45	1.44	9.1%
19.01	Property		1	Prime Storage - Union City	95.0%	2,490,483	691,083	1,799,399	6,571	0	1,792,828
19.02	Property		1	Prime Storage - Jersey City	92.9%	1,783,453	582,226	1,201,226	4,064	0	1,197,162
19.03	Property		1	Prime Storage - Newark	89.0%	1,881,836	689,981	1,191,855	6,259	0	1,185,596
19.04	Property		1	Prime Storage - Hoboken	86.4%	1,196,253	490,022	706,231	7,793	0	698,438
19.05	Property		1	Prime Storage - Garfield	90.9%	832,274	442,261	390,013	7,815	0	382,198
20	Loan	18, 29	1	419 Lafayette Street	83.3%	4,385,051	1,252,780	3,132,271	15,120	111,073	3,006,078	2.20	2.11	15.7%
21	Loan	12, 18, 19, 29	1	3575 Cahuenga	71.4%	4,051,594	1,916,436	2,135,159	31,777	238,329	1,865,052	1.57	1.37	11.7%
22	Loan	10, 18, 19, 29, 33, 36, 38	1	Sunroad Centrum	96.2%	12,739,675	3,445,066	9,294,609	54,952	194,873	9,044,784	1.41	1.37	11.3%
23	Loan		1	Exchange Plaza	95.0%	2,461,988	856,002	1,605,986	52,454	143,454	1,410,077	1.53	1.35	13.3%
24	Loan	27, 37	1	Tesla - Lake Elmo	100.0%	1,541,040	48,744	1,492,297	0	0	1,492,297	2.60	2.60	12.7%
25	Loan	18	1	Lauretta Landing	95.0%	1,198,502	340,510	857,992	6,000	0	851,992	1.22	1.21	7.9%
26	Loan	9, 10, 11, 19, 20, 23, 25, 27, 29, 33, 37, 38	20	GNL Industrial Portfolio	100.0%	32,612,362	2,698,321	29,914,041	586,246	0	29,327,795	2.17	2.12	12.6%
26.01	Property		1	FCA USA - Detroit, MI	100.0%	10,165,096	1,216,851	8,948,245	149,553	0	8,798,692
26.02	Property		1	Grupo Antolin - Shelby Township, MI	100.0%	3,862,154	136,993	3,725,161	53,971	0	3,671,190
26.03	Property		1	Follett School - McHenry, IL	100.0%	2,257,626	60,838	2,196,789	73,030	0	2,123,759
26.04	Property		1	Shaw Aero - Naples, FL	100.0%	1,482,908	319,310	1,163,598	19,587	0	1,144,011
26.05	Property		1	Kuka - Sterling Heights, MI	100.0%	1,315,504	54,009	1,261,495	30,000	0	1,231,495
26.06	Property		1	ZF Active Safety - Findlay, OH	100.0%	1,799,430	88,008	1,711,423	32,445	0	1,678,978
26.07	Property		1	CF Sauer - 184 Suburban	100.0%	1,198,556	27,502	1,171,054	15,910	0	1,155,144
26.08	Property		1	CF Sauer - 728 N Main St.	100.0%	1,255,057	33,326	1,221,732	37,050	0	1,184,682
26.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA	100.0%	1,120,814	54,362	1,066,453	12,847	0	1,053,606
26.10	Property		1	Hannibal - Houston, TX	100.0%	1,552,566	340,787	1,211,779	16,350	0	1,195,429
26.11	Property		1	FedEx IV - Lexington, KY	100.0%	855,554	26,656	828,898	20,773	0	808,125
26.12	Property		1	VersaFlex - Kansas City, KS	100.0%	851,541	20,629	830,912	16,950	0	813,962

A-1-15

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)
								18				4, 10, 15	4, 10, 15	10
26.13	Property		1	Cott Beverage Inc - Sikeston, MO	100.0%	979,883	112,372	867,512	25,500	0	842,012
26.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD	100.0%	700,694	18,761	681,932	18,000	0	663,932
26.15	Property		1	CSTK - St. Louis, MO	100.0%	1,124,754	131,892	992,862	8,404	0	984,458
26.16	Property		1	CF Sauer - 39 S Park Dr.	100.0%	772,341	20,506	751,835	22,800	0	729,035
26.17	Property		1	AM Castle - Wichita, KS	100.0%	834,023	22,751	811,272	19,140	0	792,132
26.18	Property		1	CF Sauer - 9 Old Mill Road	100.0%	406,497	10,794	395,703	12,000	0	383,703
26.19	Property		1	CF Sauer - 2447 Eunice Avenue	100.0%	46,876	1,167	45,709	1,035	0	44,674
26.20	Property		1	CF Sauer - 513 West Butler Road	100.0%	30,486	808	29,678	900	0	28,778
27	Loan	18	1	Madison on Mercer	94.5%	1,566,293	605,748	960,546	33,250	0	927,296	1.69	1.63	11.9%
28	Loan	33	1	Silvernail Plaza	86.7%	1,403,456	473,790	929,665	17,420	46,161	866,084	1.86	1.73	11.5%
29	Loan	37, 38	1	536 East 183rd Street	94.9%	1,450,368	229,060	1,221,308	9,500	0	1,211,808	2.21	2.19	15.3%
30	Loan	37	1	302 Graham Avenue	97.0%	792,228	135,365	656,863	2,500	0	654,363	1.26	1.25	8.2%
31	Loan		1	Woodbury Gardens	97.0%	1,591,151	820,931	770,220	24,904	0	745,316	1.43	1.39	10.4%
32	Loan		1	49 South Clinton Street	97.0%	992,395	343,411	648,984	13,250	0	635,734	1.28	1.25	8.8%
33	Loan	11, 12, 30	2	371 Broadway & 1776 2nd Avenue Portfolio	95.0%	667,115	203,289	463,826	1,372	12,009	450,445	1.45	1.41	10.5%
33.01	Property		1	371 Broadway	NAV	NAV	NAV	NAV	NAV	NAV	NAV
33.02	Property		1	1776 2nd Avenue	NAV	NAV	NAV	NAV	NAV	NAV	NAV
34	Loan		1	Durst CVS Columbus	97.0%	399,323	62,207	337,116	8,782	0	328,334	1.43	1.39	11.2%
35	Loan	9	1	3533 Barnes	95.0%	305,763	51,002	254,761	2,500	0	252,261	1.34	1.33	10.6%

A-1-16

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Underwritten NCF Debt Yield (%)	Appraised Value ($)	Appraised Value Type	Appraisal Date	Cut-off Date LTV Ratio (%)	LTV Ratio at Maturity / ARD (%)	Leased Occupancy (%)	Occupancy Date	Single Tenant (Y/N)
					10	20	20		10, 20	10, 20	5, 12, 26, 27
1	Loan	9, 10, 13, 15, 23, 26, 29, 33, 38	1	640 5th Avenue	16.2%	720,000,000	As Is	2/28/2024	41.7%	38.0%	92.9%	1/31/2024	No
2	Loan	18, 25, 28, 38	1	City Creek Center	13.8%	135,500,000	As Is	2/27/2024	51.7%	51.7%	85.4%	1/31/2024	No
3	Loan	9, 10, 18	1	Showcase I	8.4%	250,000,000	As Is	3/27/2024	67.8%	67.8%	90.0%	2/29/2024	No
4	Loan	9, 25, 27, 38	1	Sugarloaf Mills	27.5%	215,000,000	As Is	2/22/2024	30.6%	27.1%	86.6%	2/16/2024	No
5	Loan	19, 33, 38	1	Hilton Garden Inn & Canopy – Chicago Central Loop	13.0%	160,400,000	As Is	3/7/2024	40.5%	40.5%	77.3%	5/31/2024	NAP
6	Loan	10, 11, 12, 16, 33, 36, 37, 38	10	Bedrock Mixed-Use Portfolio	10.2%	138,010,000	As Is	Various	54.3%	54.3%	83.0%
6.01	Property		1	Trio on Fort Street		35,900,000	As Is	2/28/2024			86.1%	5/20/2024	No
6.02	Property		1	28 Grand Apartments		16,700,000	As Is	2/27/2024			84.2%	5/20/2024	NAP
6.03	Property		1	Madison Building		15,100,000	As Is	2/27/2024			97.5%	5/20/2024	No
6.04	Property		1	1274 Library Street		15,000,000	As Is	2/29/2024			54.2%	5/20/2024	No
6.05	Property		1	The Ferguson Apartments		14,900,000	As Is	2/27/2024			94.5%	5/20/2024	NAP
6.06	Property		1	Lofts of Merchant Row		12,500,000	As Is	2/29/2024			89.8%	5/20/2024	No
6.07	Property		1	620 and 630 Woodward Avenue		10,570,000	As Is	2/29/2024			74.7%	5/20/2024	No
6.08	Property		1	The Globe Building		10,480,000	As Is	2/29/2024			80.1%	5/20/2024	No
6.09	Property		1	1500 Woodward Avenue		3,900,000	As Is	2/27/2024			100.0%	5/20/2024	No
6.10	Property		1	Fourteen56 Apartments		2,960,000	As Is	2/27/2024			100.0%	5/20/2024	NAP
7	Loan	10, 12, 18	1	University Pointe	11.8%	157,400,000	As Is	4/22/2024	54.5%	54.5%	98.1%	4/4/2024	NAP
8	Loan	18, 37, 38	1	Soldier Hill Commons	8.5%	74,200,000	As Is	3/11/2024	62.7%	62.7%	96.4%	5/22/2024	NAP
9	Loan	18, 23, 29, 36	1	The Light Building	12.7%	77,500,000	As Is	4/25/2024	56.1%	56.1%	100.0%	6/1/2024	No
10	Loan	9, 10, 19, 20	1	488 Madison	13.5%	220,000,000	As Is Assuming ADNY Reserves	4/1/2024	45.5%	45.5%	86.1%	4/1/2024	No
11	Loan	9, 10, 12, 18, 28, 31, 38	1	Pleasanton Corporate Commons	11.7%	110,400,000	As Is	1/9/2024	59.6%	59.6%	100.0%	7/6/2024	Yes
12	Loan	10, 11, 12, 18, 20, 23, 24, 38	2	Lotus 315 & Essence 144	8.0%	123,700,000	Various	Various	69.6%	69.6%	96.4%
12.01	Property		1	Lotus 315		73,200,000	Prospective Market Value Upon Stabilization	10/1/2024			95.6%	6/1/2024	NAP
12.02	Property		1	Essence 144		50,500,000	As Is	4/23/2024			97.4%	6/1/2024	NAP
13	Loan	11, 20, 26, 33, 35, 38	2	Farmingdale Hotel Portfolio	13.8%	66,000,000	As Stabilized	1/1/2026	53.0%	53.0%	77.1%
13.01	Property		1	Courtyard Marriott		35,000,000	As Stabilized	1/1/2026			78.9%	3/31/2024	NAP
13.02	Property		1	TownePlace Suites		31,000,000	As Stabilized	1/1/2026			75.2%	3/31/2024	NAP
14	Loan	11, 19, 23, 29, 34, 38	8	Rechler Industrial Portfolio - B	8.9%	63,500,000	As Is	4/25/2024	50.3%	50.3%	92.2%
14.01	Property		1	2001 Orville Drive North		17,000,000	As Is	4/25/2024			100.0%	7/6/2024	Yes
14.02	Property		1	90 Plant Avenue		13,000,000	As Is	4/25/2024			100.0%	4/18/2024	No
14.03	Property		1	740 Old Willets Path		7,400,000	As Is	4/25/2024			90.3%	4/18/2024	No
14.04	Property		1	180 Orville Drive		7,400,000	As Is	4/25/2024			100.0%	4/18/2024	No
14.05	Property		1	104 Parkway Drive South		6,500,000	As Is	4/25/2024			100.0%	7/6/2024	Yes
14.06	Property		1	85 Adams Avenue		5,300,000	As Is	4/25/2024			100.0%	7/6/2024	Yes
14.07	Property		1	225 Oser Avenue		2,700,000	As Is	4/25/2024			100.0%	7/6/2024	Yes
14.08	Property		1	611 Old Willets Path		4,200,000	As Is	4/25/2024			0.0%	4/18/2024	NAP
15	Loan	9, 10, 26, 37	1	Saks Beverly Hills	13.3%	200,000,000	As Is	3/9/2024	45.0%	45.0%	100.0%	7/5/2024	Yes
16	Loan	11, 18, 19, 23, 34	5	Rechler Industrial Portfolio - A	9.0%	44,300,000	As Is	4/25/2024	51.5%	51.5%	100.0%
16.01	Property		1	1101 Lakeland Avenue		17,300,000	As Is	4/25/2024			100.0%	4/18/2024	No
16.02	Property		1	20 Oser Avenue		10,000,000	As Is	4/25/2024			100.0%	4/18/2024	No
16.03	Property		1	185 Oser Avenue		6,400,000	As Is	4/25/2024			100.0%	7/6/2024	Yes
16.04	Property		1	73 Oser Avenue		4,800,000	As Is	4/25/2024			100.0%	7/6/2024	Yes
16.05	Property		1	135 Fell Court		5,800,000	As Is	4/25/2024			100.0%	7/6/2024	Yes
17	Loan	33, 37, 38	1	1042 President Street	8.3%	35,600,000	As Is	2/27/2024	60.7%	60.7%	89.1%	6/10/2024	NAP
18	Loan	12, 18, 25, 32, 37	1	Eleven13 Apartments	8.0%	30,700,000	As Is	2/29/2024	70.0%	70.0%	97.7%	4/17/2024	NAP
19	Loan	10, 11, 18, 23	5	Prime Storage - Blue Portfolio	9.1%	91,200,000	As Is	Various	63.6%	63.6%	92.5%
19.01	Property		1	Prime Storage - Union City		29,000,000	As Is	3/25/2024			95.4%	2/29/2024	NAP
19.02	Property		1	Prime Storage - Jersey City		21,500,000	As Is	3/25/2024			93.3%	2/29/2024	NAP
19.03	Property		1	Prime Storage - Newark		19,500,000	As Is	3/23/2024			90.9%	2/29/2024	NAP
19.04	Property		1	Prime Storage - Hoboken		13,500,000	As Is	3/25/2024			87.6%	2/29/2024	NAP
19.05	Property		1	Prime Storage - Garfield		7,700,000	As Is	3/23/2024			93.0%	2/29/2024	NAP
20	Loan	18, 29	1	419 Lafayette Street	15.0%	60,000,000	As Is	3/26/2024	33.3%	33.3%	85.4%	5/1/2024	No
21	Loan	12, 18, 19, 29	1	3575 Cahuenga	10.2%	32,000,000	As Is	4/5/2024	57.2%	57.2%	68.9%	6/1/2024	No
22	Loan	10, 18, 19, 29, 33, 36, 38	1	Sunroad Centrum	11.0%	122,000,000	As Is	7/13/2023	67.6%	67.6%	100.0%	4/9/2024	No
23	Loan		1	Exchange Plaza	11.7%	22,000,000	As Is	3/6/2024	55.0%	55.0%	98.7%	4/2/2024	No
24	Loan	27, 37	1	Tesla - Lake Elmo	12.7%	23,900,000	As Is	3/18/2024	49.2%	49.2%	100.0%	7/6/2024	Yes
25	Loan	18	1	Lauretta Landing	7.8%	17,200,000	As Is	4/12/2024	63.4%	63.4%	100.0%	6/3/2024	NAP
26	Loan	9, 10, 11, 19, 20, 23, 25, 27, 29, 33, 37, 38	20	GNL Industrial Portfolio	12.4%	440,475,000	As Is	Various	53.8%	53.8%	100.0%
26.01	Property		1	FCA USA - Detroit, MI		130,900,000	As Is	2/29/2024			100.0%	7/6/2024	Yes
26.02	Property		1	Grupo Antolin - Shelby Township, MI		52,000,000	As Is	2/29/2024			100.0%	7/6/2024	Yes
26.03	Property		1	Follett School - McHenry, IL		37,600,000	As Is	2/28/2024			100.0%	7/6/2024	Yes
26.04	Property		1	Shaw Aero - Naples, FL		21,500,000	As Is	3/5/2024			100.0%	7/6/2024	Yes
26.05	Property		1	Kuka - Sterling Heights, MI		19,950,000	As Is	2/29/2024			100.0%	7/6/2024	Yes
26.06	Property		1	ZF Active Safety - Findlay, OH		19,450,000	As Is	3/1/2024			100.0%	7/6/2024	Yes
26.07	Property		1	CF Sauer - 184 Suburban		18,000,000	As Is	3/1/2024			100.0%	7/6/2024	Yes
26.08	Property		1	CF Sauer - 728 N Main St.		17,900,000	As Is	2/29/2024			100.0%	7/6/2024	Yes
26.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA		16,050,000	As Is	2/28/2024			100.0%	7/6/2024	Yes
26.10	Property		1	Hannibal - Houston, TX		15,900,000	As Is	2/28/2024			100.0%	7/6/2024	Yes
26.11	Property		1	FedEx IV - Lexington, KY		14,700,000	As Is	3/7/2024			100.0%	7/6/2024	Yes
26.12	Property		1	VersaFlex - Kansas City, KS		13,450,000	As Is	3/4/2024			100.0%	7/6/2024	Yes

A-1-17

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Underwritten NCF Debt Yield (%)	Appraised Value ($)	Appraised Value Type	Appraisal Date	Cut-off Date LTV Ratio (%)	LTV Ratio at Maturity / ARD (%)	Leased Occupancy (%)	Occupancy Date	Single Tenant (Y/N)
					10	20	20		10, 20	10, 20	5, 12, 26, 27
26.13	Property		1	Cott Beverage Inc - Sikeston, MO		11,900,000	As Is	2/28/2024			100.0%	7/6/2024	Yes
26.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD		11,300,000	As Is	3/1/2024			100.0%	7/6/2024	Yes
26.15	Property		1	CSTK - St. Louis, MO		11,200,000	As Is	2/29/2024			100.0%	7/6/2024	Yes
26.16	Property		1	CF Sauer - 39 S Park Dr.		11,000,000	As Is	2/29/2024			100.0%	7/6/2024	Yes
26.17	Property		1	AM Castle - Wichita, KS		10,600,000	As Is	3/5/2024			100.0%	7/6/2024	Yes
26.18	Property		1	CF Sauer - 9 Old Mill Road		5,800,000	As Is	2/29/2024			100.0%	7/6/2024	Yes
26.19	Property		1	CF Sauer - 2447 Eunice Avenue		775,000	As Is	3/4/2024			100.0%	7/6/2024	Yes
26.20	Property		1	CF Sauer - 513 West Butler Road		500,000	As Is	2/29/2024			100.0%	7/6/2024	Yes
27	Loan	18	1	Madison on Mercer	11.4%	12,800,000	As Is	4/11/2024	63.3%	63.3%	94.7%	5/22/2024	NAP
28	Loan	33	1	Silvernail Plaza	10.7%	12,800,000	As Is	5/22/2024	63.3%	63.3%	93.7%	3/1/2024	No
29	Loan	37, 38	1	536 East 183rd Street	15.1%	16,650,000	As Is	4/12/2024	48.0%	48.0%	94.7%	5/6/2024	NAP
30	Loan	37	1	302 Graham Avenue	8.2%	11,850,000	As Is	3/29/2024	67.5%	67.5%	100.0%	5/16/2024	NAP
31	Loan		1	Woodbury Gardens	10.1%	12,200,000	As Is	4/4/2024	60.7%	60.7%	100.0%	5/15/2024	NAP
32	Loan		1	49 South Clinton Street	8.6%	11,400,000	As Is	4/25/2024	64.5%	64.5%	98.1%	5/16/2024	NAP
33	Loan	11, 12, 30	2	371 Broadway & 1776 2nd Avenue Portfolio	10.2%	7,900,000	As Is	12/18/2023	55.7%	55.7%	100.0%
33.01	Property		1	371 Broadway		4,750,000	As Is	12/18/2023			100.0%	7/6/2024	Yes
33.02	Property		1	1776 2nd Avenue		3,150,000	As Is	12/18/2023			100.0%	4/26/2024	No
34	Loan		1	Durst CVS Columbus	10.9%	4,600,000	As Is	3/4/2024	65.2%	65.2%	100.0%	7/6/2024	Yes
35	Loan	9	1	3533 Barnes	10.5%	3,700,000	As Is	3/28/2024	64.9%	64.9%	100.0%	4/15/2024	NAP

A-1-18

Benchmark 2024-V8 - Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Largest Tenant

Largest Tenant SF

Largest Tenant % of NRA

Largest Tenant Lease Expiration Date

Second Largest Tenant

Second Largest Tenant SF

Second Largest Tenant % of NRA

Second Largest Tenant Lease Expiration Date

28, 29, 30

28, 29, 30

28, 29, 30

6, 28, 29, 30

28, 29, 30

28, 29, 30

28, 29, 30

6, 28, 29, 30

1

Loan

9, 10, 13, 15, 23, 26, 29, 33, 38

1

640 5th Avenue

Victoria's Secret

63,779

20.3%

1/31/2032

Fidelity Real Estate Company

40,615

12.9%

11/30/2026

2

Loan

18, 25, 28, 38

1

City Creek Center

H&M

26,362

8.1%

1/31/2028

Gap Kids

12,641

3.9%

6/30/2024

3

Loan

9, 10, 18

1

Showcase I

FlyOver

41,108

22.7%

8/31/2034

M&M World

31,025

17.2%

8/31/2040

4

Loan

9, 25, 27, 38

1

Sugarloaf Mills

Bass Pro Shops Outdoor World

122,670

10.4%

10/31/2026

Medieval Times

87,200

7.4%

7/31/2026

5

Loan

19, 33, 38

1

Hilton Garden Inn & Canopy – Chicago Central Loop

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6

Loan

10, 11, 12, 16, 33, 36, 37, 38

10

Bedrock Mixed-Use Portfolio

6.01

Property

1

Trio on Fort Street

LM Manufacturing LLC

295,974

52.5%

7/31/2030

Diversified Synergies LLC

189,358

33.6%

8/31/2027

6.02

Property

1

28 Grand Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6.03

Property

1

Madison Building

Detroit Venture Partners LLC

20,057

34.1%

1/31/2027

Madison Hospitality

18,702

31.8%

12/31/2035

6.04

Property

1

1274 Library Street

Hudson Real Property LLC

6,253

15.4%

12/31/2025

Barton Malow Company

6,217

15.3%

11/30/2025

6.05

Property

1

The Ferguson Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6.06

Property

1

Lofts of Merchant Row

Nike Retail Services Inc.

22,195

43.5%

5/31/2026

Hudson Business Enterprises

5,864

11.5%

8/31/2028

6.07

Property

1

620 and 630 Woodward Avenue

Bedrock Management Services LLC

25,783

65.1%

6/30/2027

Chipotle

3,800

9.6%

3/31/2034

6.08

Property

1

The Globe Building

Hello Innovation Inc.

11,202

23.7%

6/30/2025

TPG Holding LLC

4,388

9.3%

2/28/2025

6.09

Property

1

1500 Woodward Avenue

Kenneth Neumann/Joel Smith & Associates Inc.

6,196

28.5%

12/31/2025

August Pask Partners LLC

6,158

28.4%

1/31/2025

6.10

Property

1

Fourteen56 Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7

Loan

10, 12, 18

1

University Pointe

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8

Loan

18, 37, 38

1

Soldier Hill Commons

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9

Loan

18, 23, 29, 36

1

The Light Building

90th Shadows Edge - Chenega

28,263

19.2%

2/28/2027

Hearst Corporation

22,794

15.4%

10/31/2032

10

Loan

9, 10, 19, 20

1

488 Madison

Archdiocese Of New York

142,308

29.6%

8/31/2055

Thompson Coburn LLP

44,825

9.3%

6/30/2027

11

Loan

9, 10, 12, 18, 28, 31, 38

1

Pleasanton Corporate Commons

10x Genomics, Inc.

295,306

100.0%

9/30/2029

NAP

NAP

NAP

NAP

12

Loan

10, 11, 12, 18, 20, 23, 24, 38

2

Lotus 315 & Essence 144

12.01

Property

1

Lotus 315

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12.02

Property

1

Essence 144

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13

Loan

11, 20, 26, 33, 35, 38

2

Farmingdale Hotel Portfolio

13.01

Property

1

Courtyard Marriott

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13.02

Property

1

TownePlace Suites

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14

Loan

11, 19, 23, 29, 34, 38

8

Rechler Industrial Portfolio - B

14.01

Property

1

2001 Orville Drive North

Europastry USA, Inc.

72,000

100.0%

12/31/2033

NAP

NAP

NAP

NAP

14.02

Property

1

90 Plant Avenue

Appliance World of Huntington

41,350

55.2%

11/30/2028

Amsco Valley Forge

24,000

32.0%

12/31/2027

14.03

Property

1

740 Old Willets Path

Long Island Electric Utility Servco

14,165

46.9%

12/31/2026

SMSB Consulting Group

13,094

43.4%

4/30/2027

14.04

Property

1

180 Orville Drive

Loomstate, LLC

18,600

48.9%

8/31/2026

AC Electrical Supplies

11,253

29.6%

7/31/2028

14.05

Property

1

104 Parkway Drive South

Gamus, LLC

27,736

100.0%

5/31/2028

NAP

NAP

NAP

NAP

14.06

Property

1

85 Adams Avenue

Peerless Electronics

20,000

100.0%

4/30/2029

NAP

NAP

NAP

NAP

14.07

Property

1

225 Oser Avenue

Schaltbau North America, Inc.

9,960

100.0%

12/31/2025

NAP

NAP

NAP

NAP

14.08

Property

1

611 Old Willets Path

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

15

Loan

9, 10, 26, 37

1

Saks Beverly Hills

Saks Fifth Avenue

114,978

100.0%

2/28/2049

NAP

NAP

NAP

NAP

16

Loan

11, 18, 19, 23, 34

5

Rechler Industrial Portfolio - A

16.01

Property

1

1101 Lakeland Avenue

BBB Industries, LLC

34,417

36.5%

12/31/2025

True North Community Church

32,460

34.5%

6/30/2026

16.02

Property

1

20 Oser Avenue

MVS Mailers, Inc.

21,065

50.1%

9/30/2030

Festo Corporation

14,000

33.3%

11/30/2025

16.03

Property

1

185 Oser Avenue

PreCare Corp

29,900

100.0%

2/28/2031

NAP

NAP

NAP

NAP

16.04

Property

1

73 Oser Avenue

Parts Authority, LLC

20,000

100.0%

6/30/2031

NAP

NAP

NAP

NAP

16.05

Property

1

135 Fell Court

Vicon Industries, Inc

30,185

100.0%

3/31/2027

NAP

NAP

NAP

NAP

17

Loan

33, 37, 38

1

1042 President Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

18

Loan

12, 18, 25, 32, 37

1

Eleven13 Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19

Loan

10, 11, 18, 23

5

Prime Storage - Blue Portfolio

19.01

Property

1

Prime Storage - Union City

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19.02

Property

1

Prime Storage - Jersey City

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19.03

Property

1

Prime Storage - Newark

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19.04

Property

1

Prime Storage - Hoboken

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19.05

Property

1

Prime Storage - Garfield

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

20

Loan

18, 29

1

419 Lafayette Street

New York Shakespeare Festival

9,350

12.4%

2/28/2029

M13 Holdings Company, LLC

9,350

12.4%

2/28/2034

21

Loan

12, 18, 19, 29

1

3575 Cahuenga

Advanced Digital Services, Inc.

24,146

15.2%

11/30/2029

Wild Woods, Inc.

13,954

8.8%

10/31/2028

22

Loan

10, 18, 19, 29, 33, 36, 38

1

Sunroad Centrum

General Services Administration

120,209

43.8%

5/31/2044

Cypress Insurance Company

34,065

12.4%

12/31/2029

23

Loan

1

Exchange Plaza

Lamson Institute

57,256

39.9%

9/30/2039

Cornerstone Fitness

41,476

28.9%

12/31/2031

24

Loan

27, 37

1

Tesla - Lake Elmo

Tesla, Inc.

50,000

100.0%

5/31/2039

NAP

NAP

NAP

NAP

25

Loan

18

1

Lauretta Landing

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26

Loan

9, 10, 11, 19, 20, 23, 25, 27, 29, 33, 37, 38

20

GNL Industrial Portfolio

26.01

Property

1

FCA USA - Detroit, MI

Fiat Chrysler

997,022

100.0%

7/2/2030

NAP

NAP

NAP

NAP

26.02

Property

1

Grupo Antolin - Shelby Township, MI

Grupo Antolin

359,807

100.0%

10/31/2032

NAP

NAP

NAP

NAP

26.03

Property

1

Follett School - McHenry, IL

Follett School Solutions

486,868

100.0%

12/31/2029

NAP

NAP

NAP

NAP

26.04

Property

1

Shaw Aero - Naples, FL

Shaw Aero Devices

130,581

100.0%

12/31/2032

NAP

NAP

NAP

NAP

26.05

Property

1

Kuka - Sterling Heights, MI

KUKA Systems

200,000

100.0%

6/30/2034

NAP

NAP

NAP

NAP

26.06

Property

1

ZF Active Safety - Findlay, OH

ZF Active Safety

216,300

100.0%

10/31/2033

NAP

NAP

NAP

NAP

26.07

Property

1

CF Sauer - 184 Suburban

Sauer Brands

106,066

100.0%

7/31/2039

NAP

NAP

NAP

NAP

26.08

Property

1

CF Sauer - 728 N Main St.

Sauer Brands

247,000

100.0%

7/31/2039

NAP

NAP

NAP

NAP

26.09

Property

1

Walgreens Boot Alliance - Pittsburgh, PA

Walgreens

85,646

100.0%

11/30/2030

NAP

NAP

NAP

NAP

26.10

Property

1

Hannibal - Houston, TX

Hannibal Industries

109,000

100.0%

9/30/2029

NAP

NAP

NAP

NAP

26.11

Property

1

FedEx IV - Lexington, KY

FedEx Ground

138,487

100.0%

4/30/2032

NAP

NAP

NAP

NAP

26.12

Property

1

VersaFlex - Kansas City, KS

VersaFlex

113,000

100.0%

12/31/2038

NAP

NAP

NAP

NAP

A-1-19

Benchmark 2024-V8 - Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Largest Tenant

Largest Tenant SF

Largest Tenant % of NRA

Largest Tenant Lease Expiration Date

Second Largest Tenant

Second Largest Tenant SF

Second Largest Tenant % of NRA

Second Largest Tenant Lease Expiration Date

28, 29, 30

28, 29, 30

28, 29, 30

6, 28, 29, 30

28, 29, 30

28, 29, 30

28, 29, 30

6, 28, 29, 30

26.13

Property

1

Cott Beverage Inc - Sikeston, MO

Cott Beverages

170,000

100.0%

1/31/2027

NAP

NAP

NAP

NAP

26.14

Property

1

Dunlop Protective Footwear - Havre De Grace, MD

Dunlop Protective Footwear

120,000

100.0%

1/17/2031

NAP

NAP

NAP

NAP

26.15

Property

1

CSTK - St. Louis, MO

Central States Thermo King

56,029

100.0%

3/25/2030

NAP

NAP

NAP

NAP

26.16

Property

1

CF Sauer - 39 S Park Dr.

Sauer Brands

152,000

100.0%

7/31/2039

NAP

NAP

NAP

NAP

26.17

Property

1

AM Castle - Wichita, KS

A.M. Castle & Co

127,600

100.0%

10/31/2029

NAP

NAP

NAP

NAP

26.18

Property

1

CF Sauer - 9 Old Mill Road

Sauer Brands

80,000

100.0%

7/31/2039

NAP

NAP

NAP

NAP

26.19

Property

1

CF Sauer - 2447 Eunice Avenue

Sauer Brands

6,900

100.0%

7/31/2039

NAP

NAP

NAP

NAP

26.20

Property

1

CF Sauer - 513 West Butler Road

Sauer Brands

6,000

100.0%

7/31/2039

NAP

NAP

NAP

NAP

27

Loan

18

1

Madison on Mercer

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

28

Loan

33

1

Silvernail Plaza

Metro Market

63,033

54.3%

12/31/2027

Dollar Tree Stores

11,095

9.6%

2/28/2026

29

Loan

37, 38

1

536 East 183rd Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

30

Loan

37

1

302 Graham Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

31

Loan

1

Woodbury Gardens

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

32

Loan

1

49 South Clinton Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

33

Loan

11, 12, 30

2

371 Broadway & 1776 2nd Avenue Portfolio

33.01

Property

1

371 Broadway

Hanwha Foundation of Culture

3,662

100.0%

7/16/2034

NAP

NAP

NAP

NAP

33.02

Property

1

1776 2nd Avenue

FreeStyler Hair Salon

1,650

51.6%

9/30/2029

Able Nail & Spa

1,550

48.4%

7/31/2028

34

Loan

1

Durst CVS Columbus

CVS

10,125

100.0%

1/31/2028

NAP

NAP

NAP

NAP

35

Loan

9

1

3533 Barnes

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

A-1-20

Benchmark 2024-V8 - Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Third Largest Tenant

Third Largest Tenant SF

Third Largest Tenant % of NRA

Third Largest Tenant Lease Expiration Date

Fourth Largest Tenant

Fourth Largest Tenant SF

Fourth Largest Tenant % of NRA

Fourth Largest Tenant Lease Expiration Date

28, 29, 30

28, 29, 30

28, 29, 30

6, 28, 29, 30

30

30

30

6, 30

1

Loan

9, 10, 13, 15, 23, 26, 29, 33, 38

1

640 5th Avenue

The Klein Group, LLC

30,103

9.6%

4/14/2034

Abbot Capital Management

20,019

6.4%

12/31/2032

2

Loan

18, 25, 28, 38

1

City Creek Center

Anthropologie

12,041

3.7%

9/30/2027

Cheesecake Factory

11,971

3.7%

1/31/2033

3

Loan

9, 10, 18

1

Showcase I

Marshalls

30,624

16.9%

1/31/2029

Coca Cola

18,597

10.3%

12/31/2029

4

Loan

9, 25, 27, 38

1

Sugarloaf Mills

Burlington

79,850

6.8%

1/31/2027

AMC Theatres

74,693

6.3%

12/31/2024

5

Loan

19, 33, 38

1

Hilton Garden Inn & Canopy – Chicago Central Loop

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6

Loan

10, 11, 12, 16, 33, 36, 37, 38

10

Bedrock Mixed-Use Portfolio

6.01

Property

1

Trio on Fort Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6.02

Property

1

28 Grand Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6.03

Property

1

Madison Building

Rockbridge Growth Equity LLC

9,780

16.6%

12/31/2029

Buddy's Downtown Detroit, LLC

7,977

13.6%

5/31/2030

6.04

Property

1

1274 Library Street

Deluxx Fluxx Detroit LLC

4,623

11.4%

8/31/2028

Gucci America Inc.

3,611

8.9%

7/31/2032

6.05

Property

1

The Ferguson Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6.06

Property

1

Lofts of Merchant Row

TEK-Adams Foods LLC

4,768

9.4%

8/31/2031

6 Detroit LLC

3,871

7.6%

11/30/2024

6.07

Property

1

620 and 630 Woodward Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6.08

Property

1

The Globe Building

F.H. Paschen, S.N. Nielson & Associates LLC

3,665

7.7%

12/31/2025

Whiting-Turner Contracting Company

2,081

4.4%

5/31/2027

6.09

Property

1

1500 Woodward Avenue

Greyson Clothiers LLC

5,627

25.9%

11/30/2029

1500 Wright LLC Ret

3,107

14.3%

7/31/2029

6.10

Property

1

Fourteen56 Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7

Loan

10, 12, 18

1

University Pointe

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8

Loan

18, 37, 38

1

Soldier Hill Commons

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9

Loan

18, 23, 29, 36

1

The Light Building

Third Coast Bank

21,386

14.5%

5/31/2034

SCIF - GSS

19,962

13.5%

8/31/2043

10

Loan

9, 10, 19, 20

1

488 Madison

Shawmut, Group, Inc.

27,015

5.6%

12/31/2038

Sportfive Americas LLC

18,765

3.9%

7/31/2026

11

Loan

9, 10, 12, 18, 28, 31, 38

1

Pleasanton Corporate Commons

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12

Loan

10, 11, 12, 18, 20, 23, 24, 38

2

Lotus 315 & Essence 144

12.01

Property

1

Lotus 315

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12.02

Property

1

Essence 144

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13

Loan

11, 20, 26, 33, 35, 38

2

Farmingdale Hotel Portfolio

13.01

Property

1

Courtyard Marriott

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13.02

Property

1

TownePlace Suites

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14

Loan

11, 19, 23, 29, 34, 38

8

Rechler Industrial Portfolio - B

14.01

Property

1

2001 Orville Drive North

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14.02

Property

1

90 Plant Avenue

Applied Technologies of New Year

9,600

12.8%

6/30/2029

NAP

NAP

NAP

NAP

14.03

Property

1

740 Old Willets Path

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14.04

Property

1

180 Orville Drive

Natech Plastics

8,150

21.4%

5/31/2027

NAP

NAP

NAP

NAP

14.05

Property

1

104 Parkway Drive South

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14.06

Property

1

85 Adams Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14.07

Property

1

225 Oser Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14.08

Property

1

611 Old Willets Path

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

15

Loan

9, 10, 26, 37

1

Saks Beverly Hills

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16

Loan

11, 18, 19, 23, 34

5

Rechler Industrial Portfolio - A

16.01

Property

1

1101 Lakeland Avenue

Port Brokers Inc., & Port Air Cargo

23,583

25.0%

7/31/2027

United States Postal Service

3,708

3.9%

8/31/2024

16.02

Property

1

20 Oser Avenue

Art Guild of Philadelphia

7,000

16.6%

11/30/2024

NAP

NAP

NAP

NAP

16.03

Property

1

185 Oser Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.04

Property

1

73 Oser Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.05

Property

1

135 Fell Court

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

17

Loan

33, 37, 38

1

1042 President Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

18

Loan

12, 18, 25, 32, 37

1

Eleven13 Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19

Loan

10, 11, 18, 23

5

Prime Storage - Blue Portfolio

19.01

Property

1

Prime Storage - Union City

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19.02

Property

1

Prime Storage - Jersey City

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19.03

Property

1

Prime Storage - Newark

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19.04

Property

1

Prime Storage - Hoboken

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19.05

Property

1

Prime Storage - Garfield

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

20

Loan

18, 29

1

419 Lafayette Street

Icon 419 Lafayette, LLC

9,350

12.4%

7/31/2028

Baton Holdings LLC

9,350

12.4%

11/15/2025

21

Loan

12, 18, 19, 29

1

3575 Cahuenga

Corepower Yoga

9,440

5.9%

2/20/2028

Lightbox Entertainment

6,905

4.3%

11/14/2024

22

Loan

10, 18, 19, 29, 33, 36, 38

1

Sunroad Centrum

Employment Development Department (EDD)

27,536

10.0%

10/31/2032

AppFolio

25,300

9.2%

1/31/2033

23

Loan

1

Exchange Plaza

Octapharma Plasma

14,594

10.2%

8/31/2026

Pockets River City

14,000

9.8%

6/30/2029

24

Loan

27, 37

1

Tesla - Lake Elmo

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

25

Loan

18

1

Lauretta Landing

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26

Loan

9, 10, 11, 19, 20, 23, 25, 27, 29, 33, 37, 38

20

GNL Industrial Portfolio

26.01

Property

1

FCA USA - Detroit, MI

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26.02

Property

1

Grupo Antolin - Shelby Township, MI

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26.03

Property

1

Follett School - McHenry, IL

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26.04

Property

1

Shaw Aero - Naples, FL

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26.05

Property

1

Kuka - Sterling Heights, MI

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26.06

Property

1

ZF Active Safety - Findlay, OH

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26.07

Property

1

CF Sauer - 184 Suburban

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26.08

Property

1

CF Sauer - 728 N Main St.

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26.09

Property

1

Walgreens Boot Alliance - Pittsburgh, PA

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26.10

Property

1

Hannibal - Houston, TX

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26.11

Property

1

FedEx IV - Lexington, KY

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26.12

Property

1

VersaFlex - Kansas City, KS

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

A-1-21

Benchmark 2024-V8 - Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Third Largest Tenant

Third Largest Tenant SF

Third Largest Tenant % of NRA

Third Largest Tenant Lease Expiration Date

Fourth Largest Tenant

Fourth Largest Tenant SF

Fourth Largest Tenant % of NRA

Fourth Largest Tenant Lease Expiration Date

28, 29, 30

28, 29, 30

28, 29, 30

6, 28, 29, 30

30

30

30

6, 30

26.13

Property

1

Cott Beverage Inc - Sikeston, MO

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26.14

Property

1

Dunlop Protective Footwear - Havre De Grace, MD

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26.15

Property

1

CSTK - St. Louis, MO

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26.16

Property

1

CF Sauer - 39 S Park Dr.

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26.17

Property

1

AM Castle - Wichita, KS

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26.18

Property

1

CF Sauer - 9 Old Mill Road

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26.19

Property

1

CF Sauer - 2447 Eunice Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26.20

Property

1

CF Sauer - 513 West Butler Road

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

27

Loan

18

1

Madison on Mercer

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

28

Loan

33

1

Silvernail Plaza

Blue Rose Studios LLC

9,066

7.8%

6/30/2028

Tap in Golf Bar

6,776

5.8%

10/31/2028

29

Loan

37, 38

1

536 East 183rd Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

30

Loan

37

1

302 Graham Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

31

Loan

1

Woodbury Gardens

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

32

Loan

1

49 South Clinton Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

33

Loan

11, 12, 30

2

371 Broadway & 1776 2nd Avenue Portfolio

33.01

Property

1

371 Broadway

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

33.02

Property

1

1776 2nd Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

34

Loan

1

Durst CVS Columbus

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

35

Loan

9

1

3533 Barnes

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

A-1-22

Benchmark 2024-V8 - Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Fifth Largest Tenant

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Lease Expiration Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Flood Zone

28, 29, 30

28, 29, 30

28, 29, 30

6, 28, 29, 30

1

Loan

9, 10, 13, 15, 23, 26, 29, 33, 38

1

640 5th Avenue

Buchanan Ingersoll & Rooney

16,816

5.3%

1/31/2029

4/17/2024

NAP

4/12/2024

NAP

NAP

No

2

Loan

18, 25, 28, 38

1

City Creek Center

Restoration Hardware

11,522

3.5%

7/31/2024

3/4/2024

NAP

3/4/2024

3/7/2024

7%

No

3

Loan

9, 10, 18

1

Showcase I

Showcase Food Court

14,737

8.1%

9/30/2038

4/4/2024

NAP

4/5/2024

NAP

NAP

No

4

Loan

9, 25, 27, 38

1

Sugarloaf Mills

Dave & Buster's

61,160

5.2%

5/31/2026

3/4/2024

NAP

3/1/2024

NAP

NAP

No

5

Loan

19, 33, 38

1

Hilton Garden Inn & Canopy – Chicago Central Loop

NAP

NAP

NAP

NAP

3/25/2024

NAP

3/25/2024

NAP

NAP

No

6

Loan

10, 11, 12, 16, 33, 36, 37, 38

10

Bedrock Mixed-Use Portfolio

6.01

Property

1

Trio on Fort Street

NAP

NAP

NAP

NAP

3/18/2024

NAP

3/13/2024

NAP

NAP

No

6.02

Property

1

28 Grand Apartments

NAP

NAP

NAP

NAP

3/11/2024

NAP

3/11/2024

NAP

NAP

No

6.03

Property

1

Madison Building

Ferndale Project LLC

890

1.5%

1/31/2025

3/11/2024

NAP

3/8/2024

NAP

NAP

No

6.04

Property

1

1274 Library Street

Library Street Collective LLC

1,354

3.3%

2/28/2031

3/11/2024

NAP

3/8/2024

NAP

NAP

No

6.05

Property

1

The Ferguson Apartments

NAP

NAP

NAP

NAP

3/11/2024

NAP

3/11/2024

NAP

NAP

No

6.06

Property

1

Lofts of Merchant Row

Laughter In The Sun LLC

2,939

5.8%

11/30/2024

3/11/2024

NAP

3/8/2024

NAP

NAP

No

6.07

Property

1

620 and 630 Woodward Avenue

NAP

NAP

NAP

NAP

3/11/2024

NAP

3/8/2024

NAP

NAP

No

6.08

Property

1

The Globe Building

Lord Aeck Sargent Planning & Design Inc.

1,832

3.9%

3/31/2027

3/11/2024

NAP

3/8/2024

NAP

NAP

No

6.09

Property

1

1500 Woodward Avenue

1500 Wright LLC Oth

615

2.8%

7/31/2029

3/11/2024

NAP

3/12/2024

NAP

NAP

No

6.10

Property

1

Fourteen56 Apartments

NAP

NAP

NAP

NAP

3/11/2024

NAP

3/11/2024

NAP

NAP

No

7

Loan

10, 12, 18

1

University Pointe

NAP

NAP

NAP

NAP

2/16/2024

NAP

2/15/2024

NAP

NAP

Yes - AH

8

Loan

18, 37, 38

1

Soldier Hill Commons

NAP

NAP

NAP

NAP

4/15/2024

NAP

4/15/2024

NAP

NAP

No

9

Loan

18, 23, 29, 36

1

The Light Building

Namauu Corp dba LevelUp

18,830

12.8%

5/31/2028

6/19/2023

NAP

6/16/2023

NAP

NAP

No

10

Loan

9, 10, 19, 20

1

488 Madison

Shanholt Glassman Klein Kramer & Co. CPA'S P.C.

16,648

3.5%

9/30/2033

4/2/2024

NAP

4/2/2024

NAP

NAP

No

11

Loan

9, 10, 12, 18, 28, 31, 38

1

Pleasanton Corporate Commons

NAP

NAP

NAP

NAP

1/19/2024

NAP

1/19/2024

1/19/2024

7%

No

12

Loan

10, 11, 12, 18, 20, 23, 24, 38

2

Lotus 315 & Essence 144

12.01

Property

1

Lotus 315

NAP

NAP

NAP

NAP

5/2/2024

NAP

5/2/2024

NAP

NAP

No

12.02

Property

1

Essence 144

NAP

NAP

NAP

NAP

5/2/2024

NAP

5/2/2024

NAP

NAP

No

13

Loan

11, 20, 26, 33, 35, 38

2

Farmingdale Hotel Portfolio

13.01

Property

1

Courtyard Marriott

NAP

NAP

NAP

NAP

1/19/2024

NAP

1/19/2024

NAP

NAP

No

13.02

Property

1

TownePlace Suites

NAP

NAP

NAP

NAP

1/19/2024

NAP

1/19/2024

NAP

NAP

No

14

Loan

11, 19, 23, 29, 34, 38

8

Rechler Industrial Portfolio - B

14.01

Property

1

2001 Orville Drive North

NAP

NAP

NAP

NAP

4/26/2024

NAP

4/26/2024

NAP

NAP

No

14.02

Property

1

90 Plant Avenue

NAP

NAP

NAP

NAP

4/26/2024

NAP

4/26/2024

NAP

NAP

No

14.03

Property

1

740 Old Willets Path

NAP

NAP

NAP

NAP

4/26/2024

NAP

4/26/2024

NAP

NAP

No

14.04

Property

1

180 Orville Drive

NAP

NAP

NAP

NAP

4/26/2024

NAP

4/26/2024

NAP

NAP

No

14.05

Property

1

104 Parkway Drive South

NAP

NAP

NAP

NAP

4/29/2024

NAP

4/26/2024

NAP

NAP

No

14.06

Property

1

85 Adams Avenue

NAP

NAP

NAP

NAP

4/26/2024

NAP

5/1/2024

NAP

NAP

No

14.07

Property

1

225 Oser Avenue

NAP

NAP

NAP

NAP

4/26/2024

NAP

4/26/2024

NAP

NAP

No

14.08

Property

1

611 Old Willets Path

NAP

NAP

NAP

NAP

4/26/2024

NAP

4/26/2024

NAP

NAP

No

15

Loan

9, 10, 26, 37

1

Saks Beverly Hills

NAP

NAP

NAP

NAP

3/13/2024

NAP

3/14/2024

3/13/2024

16%

No

16

Loan

11, 18, 19, 23, 34

5

Rechler Industrial Portfolio - A

16.01

Property

1

1101 Lakeland Avenue

NAP

NAP

NAP

NAP

4/25/2024

NAP

4/25/2024

NAP

NAP

No

16.02

Property

1

20 Oser Avenue

NAP

NAP

NAP

NAP

4/26/2024

NAP

5/1/2024

NAP

NAP

No

16.03

Property

1

185 Oser Avenue

NAP

NAP

NAP

NAP

4/26/2024

NAP

4/26/2024

NAP

NAP

No

16.04

Property

1

73 Oser Avenue

NAP

NAP

NAP

NAP

4/25/2024

NAP

4/25/2024

NAP

NAP

No

16.05

Property

1

135 Fell Court

NAP

NAP

NAP

NAP

4/26/2024

NAP

5/1/2024

NAP

NAP

No

17

Loan

33, 37, 38

1

1042 President Street

NAP

NAP

NAP

NAP

2/23/2024

NAP

2/23/2024

NAP

NAP

No

18

Loan

12, 18, 25, 32, 37

1

Eleven13 Apartments

NAP

NAP

NAP

NAP

4/4/2024

NAP

4/18/2024

NAP

NAP

No

19

Loan

10, 11, 18, 23

5

Prime Storage - Blue Portfolio

19.01

Property

1

Prime Storage - Union City

NAP

NAP

NAP

NAP

1/12/2024

NAP

1/16/2024

NAP

NAP

No

19.02

Property

1

Prime Storage - Jersey City

NAP

NAP

NAP

NAP

1/12/2024

NAP

1/12/2024

NAP

NAP

No

19.03

Property

1

Prime Storage - Newark

NAP

NAP

NAP

NAP

1/12/2024

NAP

1/12/2024

NAP

NAP

No

19.04

Property

1

Prime Storage - Hoboken

NAP

NAP

NAP

NAP

1/16/2024

NAP

1/16/2024

NAP

NAP

Yes - AE

19.05

Property

1

Prime Storage - Garfield

NAP

NAP

NAP

NAP

1/12/2024

NAP

1/12/2024

NAP

NAP

Yes - AE

20

Loan

18, 29

1

419 Lafayette Street

Barking Labs Corp.

9,350

12.4%

5/31/2025

4/9/2024

NAP

4/9/2024

NAP

NAP

No

21

Loan

12, 18, 19, 29

1

3575 Cahuenga

C Library Inc

6,637

4.2%

11/30/2038

7/20/2023

NAP

7/19/2023

7/19/2023

14%

No

22

Loan

10, 18, 19, 29, 33, 36, 38

1

Sunroad Centrum

Sunroad Asset Management

24,879

9.1%

4/30/2032

7/27/2023

NAP

7/27/2023

7/27/2023

6%

No

23

Loan

1

Exchange Plaza

Jason's Deli

4,896

3.4%

12/31/2025

3/15/2024

NAP

3/15/2024

NAP

NAP

No

24

Loan

27, 37

1

Tesla - Lake Elmo

NAP

NAP

NAP

NAP

3/26/2024

NAP

3/21/2024

NAP

NAP

No

25

Loan

18

1

Lauretta Landing

NAP

NAP

NAP

NAP

4/16/2024

NAP

4/17/2024

4/16/2024

5%

No

26

Loan

9, 10, 11, 19, 20, 23, 25, 27, 29, 33, 37, 38

20

GNL Industrial Portfolio

26.01

Property

1

FCA USA - Detroit, MI

NAP

NAP

NAP

NAP

3/6/2024

NAP

3/6/2024

NAP

NAP

No

26.02

Property

1

Grupo Antolin - Shelby Township, MI

NAP

NAP

NAP

NAP

3/6/2024

NAP

3/6/2024

NAP

NAP

No

26.03

Property

1

Follett School - McHenry, IL

NAP

NAP

NAP

NAP

3/6/2024

NAP

3/6/2024

NAP

NAP

No

26.04

Property

1

Shaw Aero - Naples, FL

NAP

NAP

NAP

NAP

3/8/2024

NAP

3/6/2024

NAP

NAP

Yes - AE

26.05

Property

1

Kuka - Sterling Heights, MI

NAP

NAP

NAP

NAP

3/6/2024

NAP

3/6/2024

NAP

NAP

No

26.06

Property

1

ZF Active Safety - Findlay, OH

NAP

NAP

NAP

NAP

3/6/2024

NAP

3/6/2024

NAP

NAP

No

26.07

Property

1

CF Sauer - 184 Suburban

NAP

NAP

NAP

NAP

3/6/2024

NAP

3/6/2024

3/6/2024

13%

No

26.08

Property

1

CF Sauer - 728 N Main St.

NAP

NAP

NAP

NAP

3/26/2024

NAP

3/13/2024

NAP

NAP

No

26.09

Property

1

Walgreens Boot Alliance - Pittsburgh, PA

NAP

NAP

NAP

NAP

3/6/2024

NAP

3/6/2024

NAP

NAP

No

26.10

Property

1

Hannibal - Houston, TX

NAP

NAP

NAP

NAP

3/6/2024

NAP

3/6/2024

NAP

NAP

No

26.11

Property

1

FedEx IV - Lexington, KY

NAP

NAP

NAP

NAP

3/6/2024

NAP

3/6/2024

NAP

NAP

No

26.12

Property

1

VersaFlex - Kansas City, KS

NAP

NAP

NAP

NAP

3/6/2024

NAP

3/6/2024

NAP

NAP

No

A-1-23

Benchmark 2024-V8 - Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Fifth Largest Tenant

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Lease Expiration Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Flood Zone

28, 29, 30

28, 29, 30

28, 29, 30

6, 28, 29, 30

26.13

Property

1

Cott Beverage Inc - Sikeston, MO

NAP

NAP

NAP

NAP

3/6/2024

NAP

3/6/2024

3/6/2024

13%

No

26.14

Property

1

Dunlop Protective Footwear - Havre De Grace, MD

NAP

NAP

NAP

NAP

3/6/2024

NAP

3/6/2024

NAP

NAP

No

26.15

Property

1

CSTK - St. Louis, MO

NAP

NAP

NAP

NAP

3/6/2024

NAP

3/6/2024

NAP

NAP

No

26.16

Property

1

CF Sauer - 39 S Park Dr.

NAP

NAP

NAP

NAP

3/6/2024

NAP

3/6/2024

NAP

NAP

No

26.17

Property

1

AM Castle - Wichita, KS

NAP

NAP

NAP

NAP

3/26/2024

NAP

3/6/2024

NAP

NAP

No

26.18

Property

1

CF Sauer - 9 Old Mill Road

NAP

NAP

NAP

NAP

3/15/2024

NAP

3/6/2024

NAP

NAP

No

26.19

Property

1

CF Sauer - 2447 Eunice Avenue

NAP

NAP

NAP

NAP

3/6/2024

NAP

3/6/2024

NAP

NAP

No

26.20

Property

1

CF Sauer - 513 West Butler Road

NAP

NAP

NAP

NAP

3/5/2024

NAP

3/6/2024

NAP

NAP

No

27

Loan

18

1

Madison on Mercer

NAP

NAP

NAP

NAP

4/29/2024

NAP

4/29/2024

NAP

NAP

No

28

Loan

33

1

Silvernail Plaza

Fredrick's Hallmark

6,400

5.5%

7/31/2027

5/21/2024

NAP

5/21/2024

NAP

NAP

No

29

Loan

37, 38

1

536 East 183rd Street

NAP

NAP

NAP

NAP

4/23/2024

NAP

4/23/2024

NAP

NAP

No

30

Loan

37

1

302 Graham Avenue

NAP

NAP

NAP

NAP

4/15/2024

NAP

4/15/2024

NAP

NAP

No

31

Loan

1

Woodbury Gardens

NAP

NAP

NAP

NAP

4/11/2024

NAP

4/11/2024

NAP

NAP

No

32

Loan

1

49 South Clinton Street

NAP

NAP

NAP

NAP

5/6/2024

NAP

5/6/2024

NAP

NAP

No

33

Loan

11, 12, 30

2

371 Broadway & 1776 2nd Avenue Portfolio

33.01

Property

1

371 Broadway

NAP

NAP

NAP

NAP

12/28/2023

NAP

12/28/2023

NAP

NAP

No

33.02

Property

1

1776 2nd Avenue

NAP

NAP

NAP

NAP

1/5/2024

NAP

12/28/2023

NAP

NAP

No

34

Loan

1

Durst CVS Columbus

NAP

NAP

NAP

NAP

3/21/2024

NAP

3/21/2024

NAP

NAP

No

35

Loan

9

1

3533 Barnes

NAP

NAP

NAP

NAP

2/20/2024

NAP

2/19/2024

NAP

NAP

No

A-1-24

Benchmark 2024-V8 - Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Ownership Interest

Ground Lease Expiration Date

Ground Lease Extension Terms

Annual Ground Lease Payment as of the Cut-off Date ($)

Annual Ground Rent Increases (Y/N)

Upfront RE Tax Reserve ($)

Monthly RE Tax Reserve ($)

Upfront Insurance Reserve ($)

Monthly Insurance Reserve ($)

26

26

26

26

26

1

Loan

9, 10, 13, 15, 23, 26, 29, 33, 38

1

640 5th Avenue

Fee / Leasehold

7/31/2070

None

1

No

0

Springing

0

Springing

2

Loan

18, 25, 28, 38

1

City Creek Center

Fee / Leasehold

3/21/2042

4, 10-year extension options

1,000,000

No

0

Springing

0

Springing

3

Loan

9, 10, 18

1

Showcase I

Fee

NAP

NAP

NAP

NAP

363,322

121,107

0

Springing

4

Loan

9, 25, 27, 38

1

Sugarloaf Mills

Fee

NAP

NAP

NAP

NAP

831,404

103,926

0

Springing

5

Loan

19, 33, 38

1

Hilton Garden Inn & Canopy – Chicago Central Loop

Fee

NAP

NAP

NAP

NAP

223,655

44,731

307,362

30,736

6

Loan

10, 11, 12, 16, 33, 36, 37, 38

10

Bedrock Mixed-Use Portfolio

0

Springing

0

Springing

6.01

Property

1

Trio on Fort Street

Fee

NAP

NAP

NAP

NAP

6.02

Property

1

28 Grand Apartments

Fee

NAP

NAP

NAP

NAP

6.03

Property

1

Madison Building

Fee

NAP

NAP

NAP

NAP

6.04

Property

1

1274 Library Street

Fee

NAP

NAP

NAP

NAP

6.05

Property

1

The Ferguson Apartments

Fee

NAP

NAP

NAP

NAP

6.06

Property

1

Lofts of Merchant Row

Fee

NAP

NAP

NAP

NAP

6.07

Property

1

620 and 630 Woodward Avenue

Fee

NAP

NAP

NAP

NAP

6.08

Property

1

The Globe Building

Fee

NAP

NAP

NAP

NAP

6.09

Property

1

1500 Woodward Avenue

Fee

NAP

NAP

NAP

NAP

6.10

Property

1

Fourteen56 Apartments

Fee

NAP

NAP

NAP

NAP

7

Loan

10, 12, 18

1

University Pointe

Fee

NAP

NAP

NAP

NAP

581,528

145,382

633,393

70,377

8

Loan

18, 37, 38

1

Soldier Hill Commons

Fee

NAP

NAP

NAP

NAP

95,025

47,513

108,318

12,035

9

Loan

18, 23, 29, 36

1

The Light Building

Fee

NAP

NAP

NAP

NAP

66,789

66,789

0

Springing

10

Loan

9, 10, 19, 20

1

488 Madison

Fee

NAP

NAP

NAP

NAP

3,230,895

538,482

0

Springing

11

Loan

9, 10, 12, 18, 28, 31, 38

1

Pleasanton Corporate Commons

Fee

NAP

NAP

NAP

NAP

0

Springing

0

Springing

12

Loan

10, 11, 12, 18, 20, 23, 24, 38

2

Lotus 315 & Essence 144

116,278

58,139

38,489

6,415

12.01

Property

1

Lotus 315

Fee

NAP

NAP

NAP

NAP

12.02

Property

1

Essence 144

Fee

NAP

NAP

NAP

NAP

13

Loan

11, 20, 26, 33, 35, 38

2

Farmingdale Hotel Portfolio

196,381

39,276

138,972

27,794

13.01

Property

1

Courtyard Marriott

Leasehold

9/12/2045

2, 10-year extension options

326,003

No

13.02

Property

1

TownePlace Suites

Leasehold

9/12/2045

2, 10-year extension options

242,515

No

14

Loan

11, 19, 23, 29, 34, 38

8

Rechler Industrial Portfolio - B

81,966

40,983

0

Springing

14.01

Property

1

2001 Orville Drive North

Fee

NAP

NAP

NAP

NAP

14.02

Property

1

90 Plant Avenue

Fee

NAP

NAP

NAP

NAP

14.03

Property

1

740 Old Willets Path

Fee

NAP

NAP

NAP

NAP

14.04

Property

1

180 Orville Drive

Fee

NAP

NAP

NAP

NAP

14.05

Property

1

104 Parkway Drive South

Fee

NAP

NAP

NAP

NAP

14.06

Property

1

85 Adams Avenue

Fee

NAP

NAP

NAP

NAP

14.07

Property

1

225 Oser Avenue

Fee

NAP

NAP

NAP

NAP

14.08

Property

1

611 Old Willets Path

Fee

NAP

NAP

NAP

NAP

15

Loan

9, 10, 26, 37

1

Saks Beverly Hills

Leasehold

7/31/2088

None

2,310,744

No

296,870

74,218

0

Springing

16

Loan

11, 18, 19, 23, 34

5

Rechler Industrial Portfolio - A

82,766

41,383

0

Springing

16.01

Property

1

1101 Lakeland Avenue

Fee

NAP

NAP

NAP

NAP

16.02

Property

1

20 Oser Avenue

Fee

NAP

NAP

NAP

NAP

16.03

Property

1

185 Oser Avenue

Fee

NAP

NAP

NAP

NAP

16.04

Property

1

73 Oser Avenue

Fee

NAP

NAP

NAP

NAP

16.05

Property

1

135 Fell Court

Fee

NAP

NAP

NAP

NAP

17

Loan

33, 37, 38

1

1042 President Street

Fee

NAP

NAP

NAP

NAP

200,808

Springing

30,918

2,773

18

Loan

12, 18, 25, 32, 37

1

Eleven13 Apartments

Fee

NAP

NAP

NAP

NAP

0

12,677

5,785

5,785

19

Loan

10, 11, 18, 23

5

Prime Storage - Blue Portfolio

164,323

82,162

12,388

1,548

19.01

Property

1

Prime Storage - Union City

Fee

NAP

NAP

NAP

NAP

19.02

Property

1

Prime Storage - Jersey City

Fee

NAP

NAP

NAP

NAP

19.03

Property

1

Prime Storage - Newark

Fee

NAP

NAP

NAP

NAP

19.04

Property

1

Prime Storage - Hoboken

Fee

NAP

NAP

NAP

NAP

19.05

Property

1

Prime Storage - Garfield

Fee

NAP

NAP

NAP

NAP

20

Loan

18, 29

1

419 Lafayette Street

Fee

NAP

NAP

NAP

NAP

0

71,161

24,242

4,848

21

Loan

12, 18, 19, 29

1

3575 Cahuenga

Fee

NAP

NAP

NAP

NAP

188,921

40,626

0

Springing

22

Loan

10, 18, 19, 29, 33, 36, 38

1

Sunroad Centrum

Fee

NAP

NAP

NAP

NAP

133,544

66,772

0

Springing

23

Loan

1

Exchange Plaza

Fee

NAP

NAP

NAP

NAP

208,428

26,054

0

Springing

24

Loan

27, 37

1

Tesla - Lake Elmo

Fee

NAP

NAP

NAP

NAP

0

Springing

0

Springing

25

Loan

18

1

Lauretta Landing

Fee

NAP

NAP

NAP

NAP

55,466

18,489

1,746

873

26

Loan

9, 10, 11, 19, 20, 23, 25, 27, 29, 33, 37, 38

20

GNL Industrial Portfolio

376,843

94,211

0

Springing

26.01

Property

1

FCA USA - Detroit, MI

Fee

NAP

NAP

NAP

NAP

26.02

Property

1

Grupo Antolin - Shelby Township, MI

Fee

NAP

NAP

NAP

NAP

26.03

Property

1

Follett School - McHenry, IL

Fee

NAP

NAP

NAP

NAP

26.04

Property

1

Shaw Aero - Naples, FL

Fee

NAP

NAP

NAP

NAP

26.05

Property

1

Kuka - Sterling Heights, MI

Fee

NAP

NAP

NAP

NAP

26.06

Property

1

ZF Active Safety - Findlay, OH

Fee

NAP

NAP

NAP

NAP

26.07

Property

1

CF Sauer - 184 Suburban

Fee

NAP

NAP

NAP

NAP

26.08

Property

1

CF Sauer - 728 N Main St.

Fee

NAP

NAP

NAP

NAP

26.09

Property

1

Walgreens Boot Alliance - Pittsburgh, PA

Fee

NAP

NAP

NAP

NAP

26.10

Property

1

Hannibal - Houston, TX

Fee

NAP

NAP

NAP

NAP

26.11

Property

1

FedEx IV - Lexington, KY

Fee

NAP

NAP

NAP

NAP

26.12

Property

1

VersaFlex - Kansas City, KS

Fee

NAP

NAP

NAP

NAP

A-1-25

Benchmark 2024-V8 - Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Ownership Interest

Ground Lease Expiration Date

Ground Lease Extension Terms

Annual Ground Lease Payment as of the Cut-off Date ($)

Annual Ground Rent Increases (Y/N)

Upfront RE Tax Reserve ($)

Monthly RE Tax Reserve ($)

Upfront Insurance Reserve ($)

Monthly Insurance Reserve ($)

26

26

26

26

26

26.13

Property

1

Cott Beverage Inc - Sikeston, MO

Fee

NAP

NAP

NAP

NAP

26.14

Property

1

Dunlop Protective Footwear - Havre De Grace, MD

Fee

NAP

NAP

NAP

NAP

26.15

Property

1

CSTK - St. Louis, MO

Fee

NAP

NAP

NAP

NAP

26.16

Property

1

CF Sauer - 39 S Park Dr.

Fee

NAP

NAP

NAP

NAP

26.17

Property

1

AM Castle - Wichita, KS

Fee

NAP

NAP

NAP

NAP

26.18

Property

1

CF Sauer - 9 Old Mill Road

Fee

NAP

NAP

NAP

NAP

26.19

Property

1

CF Sauer - 2447 Eunice Avenue

Fee

NAP

NAP

NAP

NAP

26.20

Property

1

CF Sauer - 513 West Butler Road

Fee

NAP

NAP

NAP

NAP

27

Loan

18

1

Madison on Mercer

Fee

NAP

NAP

NAP

NAP

37,906

4,738

26,422

8,807

28

Loan

33

1

Silvernail Plaza

Fee

NAP

NAP

NAP

NAP

16,536

16,536

0

Springing

29

Loan

37, 38

1

536 East 183rd Street

Fee

NAP

NAP

NAP

NAP

38,564

38,564

6,511

2,170

30

Loan

37

1

302 Graham Avenue

Fee

NAP

NAP

NAP

NAP

6,855

6,855

2,875

719

31

Loan

1

Woodbury Gardens

Fee

NAP

NAP

NAP

NAP

197,491

32,915

35,258

4,407

32

Loan

1

49 South Clinton Street

Fee

NAP

NAP

NAP

NAP

14,553

14,553

0

Springing

33

Loan

11, 12, 30

2

371 Broadway & 1776 2nd Avenue Portfolio

42,066

8,413

16,261

2,033

33.01

Property

1

371 Broadway

Fee

NAP

NAP

NAP

NAP

33.02

Property

1

1776 2nd Avenue

Fee

NAP

NAP

NAP

NAP

34

Loan

1

Durst CVS Columbus

Fee

NAP

NAP

NAP

NAP

0

Springing

0

Springing

35

Loan

9

1

3533 Barnes

Fee

NAP

NAP

NAP

NAP

2,661

665

5,854

1,171

A-1-26

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Upfront Replacement / PIP Reserve ($)	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)
1	Loan	9, 10, 13, 15, 23, 26, 29, 33, 38	1	640 5th Avenue	0	Springing	195,217	1,567,900	500,000	15,000,000	0	0	0	0	1,648,112	0
2	Loan	18, 25, 28, 38	1	City Creek Center	0	Springing	0	0	28,516	684,392	0	0	0	0	3,361,256	0
3	Loan	9, 10, 18	1	Showcase I	2,261	2,261	0	15,071	15,071	542,544	0	0	0	0	14,402,888	0
4	Loan	9, 25, 27, 38	1	Sugarloaf Mills	0	98,215	0	0	179,816	0	0	0	0	44,500	2,943,758	0
5	Loan	19, 33, 38	1	Hilton Garden Inn & Canopy – Chicago Central Loop	0	65,049	0	0	0	0	0	0	0	166,654	0	273,311
6	Loan	10, 11, 12, 16, 33, 36, 37, 38	10	Bedrock Mixed-Use Portfolio	0	16,708	0	0	75,000	3,000,000	0	0	0	0	0	0
6.01	Property		1	Trio on Fort Street
6.02	Property		1	28 Grand Apartments
6.03	Property		1	Madison Building
6.04	Property		1	1274 Library Street
6.05	Property		1	The Ferguson Apartments
6.06	Property		1	Lofts of Merchant Row
6.07	Property		1	620 and 630 Woodward Avenue
6.08	Property		1	The Globe Building
6.09	Property		1	1500 Woodward Avenue
6.10	Property		1	Fourteen56 Apartments
7	Loan	10, 12, 18	1	University Pointe	0	5,595	0	0	2,579	0	0	0	0	0	0	0
8	Loan	18, 37, 38	1	Soldier Hill Commons	0	3,542	0	0	0	0	0	0	0	0	0	0
9	Loan	18, 23, 29, 36	1	The Light Building	0	86	4,550	0	Springing	0	0	0	0	2,438	901,210	0
10	Loan	9, 10, 19, 20	1	488 Madison	0	7,979	95,753	0	112,153	2,691,664	0	0	0	0	23,067,086	Springing
11	Loan	9, 10, 12, 18, 28, 31, 38	1	Pleasanton Corporate Commons	0	4,922	0	0	Springing	0	0	0	0	8,750	26,890	Springing
12	Loan	10, 11, 12, 18, 20, 23, 24, 38	2	Lotus 315 & Essence 144	0	8,537	0	0	1,350	0	0	0	0	0	1,225,000	0
12.01	Property		1	Lotus 315
12.02	Property		1	Essence 144
13	Loan	11, 20, 26, 33, 35, 38	2	Farmingdale Hotel Portfolio	0	47,376	0	0	0	0	0	0	0	19,000	3,953,231	181,600
13.01	Property		1	Courtyard Marriott
13.02	Property		1	TownePlace Suites
14	Loan	11, 19, 23, 29, 34, 38	8	Rechler Industrial Portfolio - B	0	5,183	186,575	292,823	Springing	219,618	0	0	0	52,041	0	0
14.01	Property		1	2001 Orville Drive North
14.02	Property		1	90 Plant Avenue
14.03	Property		1	740 Old Willets Path
14.04	Property		1	180 Orville Drive
14.05	Property		1	104 Parkway Drive South
14.06	Property		1	85 Adams Avenue
14.07	Property		1	225 Oser Avenue
14.08	Property		1	611 Old Willets Path
15	Loan	9, 10, 26, 37	1	Saks Beverly Hills	1,437	1,437	51,740	9,582	9,582	344,934	0	0	0	0	577,686	Springing
16	Loan	11, 18, 19, 23, 34	5	Rechler Industrial Portfolio - A	200,000	Springing	200,000	162,239	Springing	162,120	0	0	0	81,015	86,926	0
16.01	Property		1	1101 Lakeland Avenue
16.02	Property		1	20 Oser Avenue
16.03	Property		1	185 Oser Avenue
16.04	Property		1	73 Oser Avenue
16.05	Property		1	135 Fell Court
17	Loan	33, 37, 38	1	1042 President Street	55,000	Springing	55,000	0	0	0	0	0	0	0	56,046	0
18	Loan	12, 18, 25, 32, 37	1	Eleven13 Apartments	0	2,229	0	0	0	0	0	0	0	33,531	0	0
19	Loan	10, 11, 18, 23	5	Prime Storage - Blue Portfolio	0	2,709	0	0	0	0	0	0	0	3,451,442	0	Springing
19.01	Property		1	Prime Storage - Union City
19.02	Property		1	Prime Storage - Jersey City
19.03	Property		1	Prime Storage - Newark
19.04	Property		1	Prime Storage - Hoboken
19.05	Property		1	Prime Storage - Garfield
20	Loan	18, 29	1	419 Lafayette Street	0	1,260	0	0	6,250	0	0	0	0	63,125	69,184	Springing
21	Loan	12, 18, 19, 29	1	3575 Cahuenga	0	2,648	0	170,880	19,861	0	0	0	0	0	326,528	13,241
22	Loan	10, 18, 19, 29, 33, 36, 38	1	Sunroad Centrum	274,758	Springing	274,758	0	0	0	0	0	0	0	6,166,026	0
23	Loan		1	Exchange Plaza	0	4,371	0	0	11,955	286,908	0	0	0	113,063	80,565	0
24	Loan	27, 37	1	Tesla - Lake Elmo	40,000	Springing	0	0	Springing	0	0	0	0	0	0	0
25	Loan	18	1	Lauretta Landing	0	500	0	0	0	0	0	0	0	0	0	0
26	Loan	9, 10, 11, 19, 20, 23, 25, 27, 29, 33, 37, 38	20	GNL Industrial Portfolio	0	Springing	0	0	Springing	0	0	0	0	0	1,634,412	0
26.01	Property		1	FCA USA - Detroit, MI
26.02	Property		1	Grupo Antolin - Shelby Township, MI
26.03	Property		1	Follett School - McHenry, IL
26.04	Property		1	Shaw Aero - Naples, FL
26.05	Property		1	Kuka - Sterling Heights, MI
26.06	Property		1	ZF Active Safety - Findlay, OH
26.07	Property		1	CF Sauer - 184 Suburban
26.08	Property		1	CF Sauer - 728 N Main St.
26.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA
26.10	Property		1	Hannibal - Houston, TX
26.11	Property		1	FedEx IV - Lexington, KY
26.12	Property		1	VersaFlex - Kansas City, KS

A-1-27

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Upfront Replacement / PIP Reserve ($)	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)
26.13	Property		1	Cott Beverage Inc - Sikeston, MO
26.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD
26.15	Property		1	CSTK - St. Louis, MO
26.16	Property		1	CF Sauer - 39 S Park Dr.
26.17	Property		1	AM Castle - Wichita, KS
26.18	Property		1	CF Sauer - 9 Old Mill Road
26.19	Property		1	CF Sauer - 2447 Eunice Avenue
26.20	Property		1	CF Sauer - 513 West Butler Road
27	Loan	18	1	Madison on Mercer	0	2,771	0	0	0	0	0	0	0	57,869	0	0
28	Loan	33	1	Silvernail Plaza	144,441	1,452	0	200,000	Springing	200,000	0	0	0	6,250	72,755	0
29	Loan	37, 38	1	536 East 183rd Street	0	792	0	0	0	0	0	0	0	0	440,732	0
30	Loan	37	1	302 Graham Avenue	0	208	0	0	0	0	0	0	0	0	0	0
31	Loan		1	Woodbury Gardens	0	2,075	0	0	0	0	0	0	0	32,500	0	0
32	Loan		1	49 South Clinton Street	0	1,104	0	0	0	0	0	0	0	0	0	0
33	Loan	11, 12, 30	2	371 Broadway & 1776 2nd Avenue Portfolio	0	114	0	119,236	1,001	60,000	0	0	0	0	170,154	4,528
33.01	Property		1	371 Broadway
33.02	Property		1	1776 2nd Avenue
34	Loan		1	Durst CVS Columbus	0	Springing	0	0	0	0	0	0	0	0	0	0
35	Loan	9	1	3533 Barnes	0	208	0	0	0	0	0	0	0	10,000	0	0

A-1-28

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Other Reserve Description	Other Reserve Cap ($)
1	Loan	9, 10, 13, 15, 23, 26, 29, 33, 38	1	640 5th Avenue	Free Rent Reserve	0
2	Loan	18, 25, 28, 38	1	City Creek Center	Unfunded TI/LC Reserve ($2,236,955); Gap Rent Reserve ($1,124,300.71)	0
3	Loan	9, 10, 18	1	Showcase I	Unfunded M&M TI Obligations Reserve ($12,000,000), Unfunded M&M Free Rent Obligations Reserve ($2,152,888), Unfunded Obligations Reserve ($250,000)	0
4	Loan	9, 25, 27, 38	1	Sugarloaf Mills	AMC Reserve ($1,867,325), Outstanding TI/LC Reserve ($1,059,738), Gap Rent Reserve ($16,695)	0
5	Loan	19, 33, 38	1	Hilton Garden Inn & Canopy – Chicago Central Loop	HMA Reserve (Monthly: $190,940.22), Put Price Reserve (Monthly: $82,371.04), Seasonality Reserve (Monthly: Springing, Cap: $1,200,000)	1,200,000
6	Loan	10, 11, 12, 16, 33, 36, 37, 38	10	Bedrock Mixed-Use Portfolio	NAP	0
6.01	Property		1	Trio on Fort Street
6.02	Property		1	28 Grand Apartments
6.03	Property		1	Madison Building
6.04	Property		1	1274 Library Street
6.05	Property		1	The Ferguson Apartments
6.06	Property		1	Lofts of Merchant Row
6.07	Property		1	620 and 630 Woodward Avenue
6.08	Property		1	The Globe Building
6.09	Property		1	1500 Woodward Avenue
6.10	Property		1	Fourteen56 Apartments
7	Loan	10, 12, 18	1	University Pointe	NAP	0
8	Loan	18, 37, 38	1	Soldier Hill Commons	NAP	0
9	Loan	18, 23, 29, 36	1	The Light Building	Unfunded Obligations Reserve	0
10	Loan	9, 10, 19, 20	1	488 Madison	ADNY Rollover Reserve (Upfront: $22,481,687), Alvarez & Marsal Reserve Funds (Upfront: $585,399), Condominium Reserve (Monthly: Springing)	0
11	Loan	9, 10, 12, 18, 28, 31, 38	1	Pleasanton Corporate Commons	Prepaid Rent Reserve (Upfront: $26,889.94), 10x Genomics Renewal Reserve (Monthly: Springing, Cap: $8,250,000)	8,250,000
12	Loan	10, 11, 12, 18, 20, 23, 24, 38	2	Lotus 315 & Essence 144	Holdback Reserve (Upfront: $1,000,000), Free Rent Reserve (Upfront: $141,750), Gap Rent Reserve (Upfront: $83,250)	0
12.01	Property		1	Lotus 315
12.02	Property		1	Essence 144
13	Loan	11, 20, 26, 33, 35, 38	2	Farmingdale Hotel Portfolio	PIP Reserve - Courtyard (Upfront: $2,470,000, Monthly: $81,366.67), TRIP Reserve - TownPlace (Upfront: $1,390,000, Monthly: $46,202.67), Ground Rent Reserve (Upfront: $93,231.08), Seasonality Reserve (Monthly: $44,030.23), Future PIP Reserve (Monthly: $10,000)	0
13.01	Property		1	Courtyard Marriott
13.02	Property		1	TownePlace Suites
14	Loan	11, 19, 23, 29, 34, 38	8	Rechler Industrial Portfolio - B	NAP	0
14.01	Property		1	2001 Orville Drive North
14.02	Property		1	90 Plant Avenue
14.03	Property		1	740 Old Willets Path
14.04	Property		1	180 Orville Drive
14.05	Property		1	104 Parkway Drive South
14.06	Property		1	85 Adams Avenue
14.07	Property		1	225 Oser Avenue
14.08	Property		1	611 Old Willets Path
15	Loan	9, 10, 26, 37	1	Saks Beverly Hills	Ground Lease Reserve	577,686
16	Loan	11, 18, 19, 23, 34	5	Rechler Industrial Portfolio - A	Unfunded Obligations Reserve	0
16.01	Property		1	1101 Lakeland Avenue
16.02	Property		1	20 Oser Avenue
16.03	Property		1	185 Oser Avenue
16.04	Property		1	73 Oser Avenue
16.05	Property		1	135 Fell Court
17	Loan	33, 37, 38	1	1042 President Street	Rent Reserve	0
18	Loan	12, 18, 25, 32, 37	1	Eleven13 Apartments	NAP	0
19	Loan	10, 11, 18, 23	5	Prime Storage - Blue Portfolio	Debt Service Coverage Ratio Cure Reserve	0
19.01	Property		1	Prime Storage - Union City
19.02	Property		1	Prime Storage - Jersey City
19.03	Property		1	Prime Storage - Newark
19.04	Property		1	Prime Storage - Hoboken
19.05	Property		1	Prime Storage - Garfield
20	Loan	18, 29	1	419 Lafayette Street	Free Rent Reserve	0
21	Loan	12, 18, 19, 29	1	3575 Cahuenga	Rent Concession Reserve (Upfront: $326,527.53), Advanced Digital Services Reserve (Monthly: $13,241)	0
22	Loan	10, 18, 19, 29, 33, 36, 38	1	Sunroad Centrum	Unfunded Obligations Reserve	0
23	Loan		1	Exchange Plaza	Unfunded Obligations Reserve ($69,720); Gap Rent Reserve ($10,845.32)	0
24	Loan	27, 37	1	Tesla - Lake Elmo	NAP	0
25	Loan	18	1	Lauretta Landing	NAP	0
26	Loan	9, 10, 11, 19, 20, 23, 25, 27, 29, 33, 37, 38	20	GNL Industrial Portfolio	Follet Replacement Work Reserve ($741,402.50), Free Rent Reserve ($553,119), Cott Beverage Concrete Work Reserve ($230,000), Outstanding TI/LC Reserve ($109,890)	0
26.01	Property		1	FCA USA - Detroit, MI
26.02	Property		1	Grupo Antolin - Shelby Township, MI
26.03	Property		1	Follett School - McHenry, IL
26.04	Property		1	Shaw Aero - Naples, FL
26.05	Property		1	Kuka - Sterling Heights, MI
26.06	Property		1	ZF Active Safety - Findlay, OH
26.07	Property		1	CF Sauer - 184 Suburban
26.08	Property		1	CF Sauer - 728 N Main St.
26.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA
26.10	Property		1	Hannibal - Houston, TX
26.11	Property		1	FedEx IV - Lexington, KY
26.12	Property		1	VersaFlex - Kansas City, KS

A-1-29

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Other Reserve Description	Other Reserve Cap ($)
26.13	Property		1	Cott Beverage Inc - Sikeston, MO
26.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD
26.15	Property		1	CSTK - St. Louis, MO
26.16	Property		1	CF Sauer - 39 S Park Dr.
26.17	Property		1	AM Castle - Wichita, KS
26.18	Property		1	CF Sauer - 9 Old Mill Road
26.19	Property		1	CF Sauer - 2447 Eunice Avenue
26.20	Property		1	CF Sauer - 513 West Butler Road
27	Loan	18	1	Madison on Mercer	NAP	0
28	Loan	33	1	Silvernail Plaza	Outstanding TI Reserve	0
29	Loan	37, 38	1	536 East 183rd Street	Section 421-a Reserve	0
30	Loan	37	1	302 Graham Avenue	NAP	0
31	Loan		1	Woodbury Gardens	NAP	0
32	Loan		1	49 South Clinton Street	NAP	0
33	Loan	11, 12, 30	2	371 Broadway & 1776 2nd Avenue Portfolio	Gap Rent Reserve (Upfront: $99,000), Free Rent Reserve (Upfront: $69,666.63), Hanwha LOC Reserve (Upfront: $1,487.50), Common Charges Reserve (Monthly: $4,528.17)	0
33.01	Property		1	371 Broadway
33.02	Property		1	1776 2nd Avenue
34	Loan		1	Durst CVS Columbus	NAP	0
35	Loan	9	1	3533 Barnes	NAP	0

A-1-30

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Holdback/ Earnout Amount ($)	Holdback/ Earnout Description
1	Loan	9, 10, 13, 15, 23, 26, 29, 33, 38	1	640 5th Avenue	0	NAP
2	Loan	18, 25, 28, 38	1	City Creek Center	0	NAP
3	Loan	9, 10, 18	1	Showcase I	0	NAP
4	Loan	9, 25, 27, 38	1	Sugarloaf Mills	0	NAP
5	Loan	19, 33, 38	1	Hilton Garden Inn & Canopy – Chicago Central Loop	0	NAP
6	Loan	10, 11, 12, 16, 33, 36, 37, 38	10	Bedrock Mixed-Use Portfolio	0	NAP
6.01	Property		1	Trio on Fort Street
6.02	Property		1	28 Grand Apartments
6.03	Property		1	Madison Building
6.04	Property		1	1274 Library Street
6.05	Property		1	The Ferguson Apartments
6.06	Property		1	Lofts of Merchant Row
6.07	Property		1	620 and 630 Woodward Avenue
6.08	Property		1	The Globe Building
6.09	Property		1	1500 Woodward Avenue
6.10	Property		1	Fourteen56 Apartments
7	Loan	10, 12, 18	1	University Pointe	0	NAP
8	Loan	18, 37, 38	1	Soldier Hill Commons	0	NAP
9	Loan	18, 23, 29, 36	1	The Light Building	0	NAP
10	Loan	9, 10, 19, 20	1	488 Madison	0	NAP
11	Loan	9, 10, 12, 18, 28, 31, 38	1	Pleasanton Corporate Commons	0	NAP
12	Loan	10, 11, 12, 18, 20, 23, 24, 38	2	Lotus 315 & Essence 144	1,000,000	The borrowers shall deposit into an eligible account upon loan origination. The lender must disburse upon (i) no Event of Default has occurred and is continuing and (ii) Lender has received evidence, in form and substance reasonably satisfactory to Lender, that the Debt Yield equals or exceeds 8.15%.
12.01	Property		1	Lotus 315
12.02	Property		1	Essence 144
13	Loan	11, 20, 26, 33, 35, 38	2	Farmingdale Hotel Portfolio	0	NAP
13.01	Property		1	Courtyard Marriott
13.02	Property		1	TownePlace Suites
14	Loan	11, 19, 23, 29, 34, 38	8	Rechler Industrial Portfolio - B	0	NAP
14.01	Property		1	2001 Orville Drive North
14.02	Property		1	90 Plant Avenue
14.03	Property		1	740 Old Willets Path
14.04	Property		1	180 Orville Drive
14.05	Property		1	104 Parkway Drive South
14.06	Property		1	85 Adams Avenue
14.07	Property		1	225 Oser Avenue
14.08	Property		1	611 Old Willets Path
15	Loan	9, 10, 26, 37	1	Saks Beverly Hills	0	NAP
16	Loan	11, 18, 19, 23, 34	5	Rechler Industrial Portfolio - A	0	NAP
16.01	Property		1	1101 Lakeland Avenue
16.02	Property		1	20 Oser Avenue
16.03	Property		1	185 Oser Avenue
16.04	Property		1	73 Oser Avenue
16.05	Property		1	135 Fell Court
17	Loan	33, 37, 38	1	1042 President Street	0	NAP
18	Loan	12, 18, 25, 32, 37	1	Eleven13 Apartments	0	NAP
19	Loan	10, 11, 18, 23	5	Prime Storage - Blue Portfolio	0	NAP
19.01	Property		1	Prime Storage - Union City
19.02	Property		1	Prime Storage - Jersey City
19.03	Property		1	Prime Storage - Newark
19.04	Property		1	Prime Storage - Hoboken
19.05	Property		1	Prime Storage - Garfield
20	Loan	18, 29	1	419 Lafayette Street	0	NAP
21	Loan	12, 18, 19, 29	1	3575 Cahuenga	0	NAP
22	Loan	10, 18, 19, 29, 33, 36, 38	1	Sunroad Centrum	0	NAP
23	Loan		1	Exchange Plaza	0	NAP
24	Loan	27, 37	1	Tesla - Lake Elmo	0	NAP
25	Loan	18	1	Lauretta Landing	0	NAP
26	Loan	9, 10, 11, 19, 20, 23, 25, 27, 29, 33, 37, 38	20	GNL Industrial Portfolio	0	NAP
26.01	Property		1	FCA USA - Detroit, MI
26.02	Property		1	Grupo Antolin - Shelby Township, MI
26.03	Property		1	Follett School - McHenry, IL
26.04	Property		1	Shaw Aero - Naples, FL
26.05	Property		1	Kuka - Sterling Heights, MI
26.06	Property		1	ZF Active Safety - Findlay, OH
26.07	Property		1	CF Sauer - 184 Suburban
26.08	Property		1	CF Sauer - 728 N Main St.
26.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA
26.10	Property		1	Hannibal - Houston, TX
26.11	Property		1	FedEx IV - Lexington, KY
26.12	Property		1	VersaFlex - Kansas City, KS

A-1-31

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Holdback/ Earnout Amount ($)	Holdback/ Earnout Description
26.13	Property		1	Cott Beverage Inc - Sikeston, MO
26.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD
26.15	Property		1	CSTK - St. Louis, MO
26.16	Property		1	CF Sauer - 39 S Park Dr.
26.17	Property		1	AM Castle - Wichita, KS
26.18	Property		1	CF Sauer - 9 Old Mill Road
26.19	Property		1	CF Sauer - 2447 Eunice Avenue
26.20	Property		1	CF Sauer - 513 West Butler Road
27	Loan	18	1	Madison on Mercer	0	NAP
28	Loan	33	1	Silvernail Plaza	0	NAP
29	Loan	37, 38	1	536 East 183rd Street	0	NAP
30	Loan	37	1	302 Graham Avenue	0	NAP
31	Loan		1	Woodbury Gardens	0	NAP
32	Loan		1	49 South Clinton Street	0	NAP
33	Loan	11, 12, 30	2	371 Broadway & 1776 2nd Avenue Portfolio	0	NAP
33.01	Property		1	371 Broadway
33.02	Property		1	1776 2nd Avenue
34	Loan		1	Durst CVS Columbus	0	NAP
35	Loan	9	1	3533 Barnes	0	NAP

A-1-32

Benchmark 2024-V8 - Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Lockbox Type

Cash Management

Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)

Tenant Specific Excess Cash Trap Trigger (Y/N)

Pari Passu (Y/N)

Pari Passu in Trust Controlling (Y/N)

Trust Pari Passu Cut-off Date Balance ($)

Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($)

Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)

Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)

16

17

1

Loan

9, 10, 13, 15, 23, 26, 29, 33, 38

1

640 5th Avenue

Hard

In Place

Yes

Yes

Yes

No

97,100,000

202,900,000

1,338,265.64

1,978,707.20

2

Loan

18, 25, 28, 38

1

City Creek Center

Hard

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

3

Loan

9, 10, 18

1

Showcase I

Hard

Springing

Yes

No

Yes

No

69,500,000

100,000,000

537,361.11

910,827.08

4

Loan

9, 25, 27, 38

1

Sugarloaf Mills

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

5

Loan

19, 33, 38

1

Hilton Garden Inn & Canopy – Chicago Central Loop

Hard

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

6

Loan

10, 11, 12, 16, 33, 36, 37, 38

10

Bedrock Mixed-Use Portfolio

Hard (Commercial Properties); Springing (Multifamily Properties)

Springing

Yes

Yes

Yes

Yes

55,000,000

20,000,000

107,894.67

404,605.03

6.01

Property

1

Trio on Fort Street

6.02

Property

1

28 Grand Apartments

6.03

Property

1

Madison Building

6.04

Property

1

1274 Library Street

6.05

Property

1

The Ferguson Apartments

6.06

Property

1

Lofts of Merchant Row

6.07

Property

1

620 and 630 Woodward Avenue

6.08

Property

1

The Globe Building

6.09

Property

1

1500 Woodward Avenue

6.10

Property

1

Fourteen56 Apartments

7

Loan

10, 12, 18

1

University Pointe

Springing

Springing

Yes

Yes

Yes

Yes

50,000,000

35,850,000

202,942.54

485,986.52

8

Loan

18, 37, 38

1

Soldier Hill Commons

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

9

Loan

18, 23, 29, 36

1

The Light Building

Springing

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

10

Loan

9, 10, 19, 20

1

488 Madison

Hard

In Place

Yes

Yes

Yes

No

40,000,000

60,000,000

348,879.17

581,465.28

11

Loan

9, 10, 12, 18, 28, 31, 38

1

Pleasanton Corporate Commons

Springing

Springing

Yes

Yes

Yes

Yes

37,100,000

28,700,000

188,656.00

432,528.38

12

Loan

10, 11, 12, 18, 20, 23, 24, 38

2

Lotus 315 & Essence 144

Springing

Springing

Yes

No

Yes

No

36,100,000

50,000,000

271,215.28

467,032.71

12.01

Property

1

Lotus 315

12.02

Property

1

Essence 144

13

Loan

11, 20, 26, 33, 35, 38

2

Farmingdale Hotel Portfolio

Hard

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

13.01

Property

1

Courtyard Marriott

13.02

Property

1

TownePlace Suites

14

Loan

11, 19, 23, 29, 34, 38

8

Rechler Industrial Portfolio - B

Springing

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

14.01

Property

1

2001 Orville Drive North

14.02

Property

1

90 Plant Avenue

14.03

Property

1

740 Old Willets Path

14.04

Property

1

180 Orville Drive

14.05

Property

1

104 Parkway Drive South

14.06

Property

1

85 Adams Avenue

14.07

Property

1

225 Oser Avenue

14.08

Property

1

611 Old Willets Path

15

Loan

9, 10, 26, 37

1

Saks Beverly Hills

Hard

Springing

No

Yes

Yes

No

28,635,000

61,365,000

397,309.25

582,707.29

16

Loan

11, 18, 19, 23, 34

5

Rechler Industrial Portfolio - A

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

16.01

Property

1

1101 Lakeland Avenue

16.02

Property

1

20 Oser Avenue

16.03

Property

1

185 Oser Avenue

16.04

Property

1

73 Oser Avenue

16.05

Property

1

135 Fell Court

17

Loan

33, 37, 38

1

1042 President Street

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

18

Loan

12, 18, 25, 32, 37

1

Eleven13 Apartments

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

19

Loan

10, 11, 18, 23

5

Prime Storage - Blue Portfolio

Soft

Springing

Yes

No

Yes

No

20,000,000

38,000,000

199,381.25

304,318.75

19.01

Property

1

Prime Storage - Union City

19.02

Property

1

Prime Storage - Jersey City

19.03

Property

1

Prime Storage - Newark

19.04

Property

1

Prime Storage - Hoboken

19.05

Property

1

Prime Storage - Garfield

20

Loan

18, 29

1

419 Lafayette Street

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

21

Loan

12, 18, 19, 29

1

3575 Cahuenga

Hard

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

22

Loan

10, 18, 19, 29, 33, 36, 38

1

Sunroad Centrum

Hard

Springing

Yes

Yes

Yes

No

12,460,000

70,000,000

467,943.51

551,237.46

23

Loan

1

Exchange Plaza

Springing

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

24

Loan

27, 37

1

Tesla - Lake Elmo

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

25

Loan

18

1

Lauretta Landing

Soft

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

26

Loan

9, 10, 11, 19, 20, 23, 25, 27, 29, 33, 37, 38

20

GNL Industrial Portfolio

Hard

Springing

Yes

No

Yes

No

10,650,000

226,350,000

1,098,510.08

1,150,196.11

26.01

Property

1

FCA USA - Detroit, MI

26.02

Property

1

Grupo Antolin - Shelby Township, MI

26.03

Property

1

Follett School - McHenry, IL

26.04

Property

1

Shaw Aero - Naples, FL

26.05

Property

1

Kuka - Sterling Heights, MI

26.06

Property

1

ZF Active Safety - Findlay, OH

26.07

Property

1

CF Sauer - 184 Suburban

26.08

Property

1

CF Sauer - 728 N Main St.

26.09

Property

1

Walgreens Boot Alliance - Pittsburgh, PA

26.10

Property

1

Hannibal - Houston, TX

26.11

Property

1

FedEx IV - Lexington, KY

26.12

Property

1

VersaFlex - Kansas City, KS

A-1-33

Benchmark 2024-V8 - Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Lockbox Type

Cash Management

Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)

Tenant Specific Excess Cash Trap Trigger (Y/N)

Pari Passu (Y/N)

Pari Passu in Trust Controlling (Y/N)

Trust Pari Passu Cut-off Date Balance ($)

Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($)

Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)

Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)

16

17

26.13

Property

1

Cott Beverage Inc - Sikeston, MO

26.14

Property

1

Dunlop Protective Footwear - Havre De Grace, MD

26.15

Property

1

CSTK - St. Louis, MO

26.16

Property

1

CF Sauer - 39 S Park Dr.

26.17

Property

1

AM Castle - Wichita, KS

26.18

Property

1

CF Sauer - 9 Old Mill Road

26.19

Property

1

CF Sauer - 2447 Eunice Avenue

26.20

Property

1

CF Sauer - 513 West Butler Road

27

Loan

18

1

Madison on Mercer

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

28

Loan

33

1

Silvernail Plaza

Springing

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

29

Loan

37, 38

1

536 East 183rd Street

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

30

Loan

37

1

302 Graham Avenue

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

31

Loan

1

Woodbury Gardens

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

32

Loan

1

49 South Clinton Street

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

33

Loan

11, 12, 30

2

371 Broadway & 1776 2nd Avenue Portfolio

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

33.01

Property

1

371 Broadway

33.02

Property

1

1776 2nd Avenue

34

Loan

1

Durst CVS Columbus

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

35

Loan

9

1

3533 Barnes

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

A-1-34

Benchmark 2024-V8 - Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Subordinate Companion Loan Cut-off Date Balance ($)

Subordinate Companion Loan Interest Rate

Whole Loan Cut-off Date Balance ($)

Whole Loan Monthly Debt Service ($)

Whole Loan Cut-off Date LTV Ratio (%)

Whole Loan Underwritten NCF DSCR (x)

Whole Loan Underwritten NOI Debt Yield (%)

Mezzanine Debt Cut-off Date Balance($)

Mezzanine Debt Interest Rate (%)

Total Debt Cut-off Date Balance ($)

Total Debt Monthly Debt Service ($)

Total Debt Cut-off Date LTV Ratio (%)

4

1

Loan

9, 10, 13, 15, 23, 26, 29, 33, 38

1

640 5th Avenue

NAP

NAP

300,000,000

1,978,707.20

41.7%

2.04

18.7%

100,000,000

11.50000%

400,000,000

3,088,423.66

55.6%

2

Loan

18, 25, 28, 38

1

City Creek Center

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3

Loan

9, 10, 18

1

Showcase I

NAP

NAP

169,500,000

910,827.08

67.8%

1.30

8.5%

NAP

NAP

NAP

NAP

NAP

4

Loan

9, 25, 27, 38

1

Sugarloaf Mills

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5

Loan

19, 33, 38

1

Hilton Garden Inn & Canopy – Chicago Central Loop

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6

Loan

10, 11, 12, 16, 33, 36, 37, 38

10

Bedrock Mixed-Use Portfolio

NAP

NAP

75,000,000

404,605.03

54.3%

1.58

11.3%

NAP

NAP

NAP

NAP

NAP

6.01

Property

1

Trio on Fort Street

6.02

Property

1

28 Grand Apartments

6.03

Property

1

Madison Building

6.04

Property

1

1274 Library Street

6.05

Property

1

The Ferguson Apartments

6.06

Property

1

Lofts of Merchant Row

6.07

Property

1

620 and 630 Woodward Avenue

6.08

Property

1

The Globe Building

6.09

Property

1

1500 Woodward Avenue

6.10

Property

1

Fourteen56 Apartments

7

Loan

10, 12, 18

1

University Pointe

NAP

NAP

85,850,000

485,986.52

54.5%

1.73

11.9%

NAP

NAP

NAP

NAP

NAP

8

Loan

18, 37, 38

1

Soldier Hill Commons

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9

Loan

18, 23, 29, 36

1

The Light Building

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10

Loan

9, 10, 19, 20

1

488 Madison

NAP

NAP

100,000,000

581,465.28

45.5%

1.94

15.6%

NAP

NAP

NAP

NAP

NAP

11

Loan

9, 10, 12, 18, 28, 31, 38

1

Pleasanton Corporate Commons

NAP

NAP

65,800,000

432,528.38

59.6%

1.49

12.9%

NAP

NAP

NAP

NAP

NAP

12

Loan

10, 11, 12, 18, 20, 23, 24, 38

2

Lotus 315 & Essence 144

NAP

NAP

86,100,000

467,032.71

69.6%

1.23

8.1%

NAP

NAP

NAP

NAP

NAP

12.01

Property

1

Lotus 315

12.02

Property

1

Essence 144

13

Loan

11, 20, 26, 33, 35, 38

2

Farmingdale Hotel Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13.01

Property

1

Courtyard Marriott

13.02

Property

1

TownePlace Suites

14

Loan

11, 19, 23, 29, 34, 38

8

Rechler Industrial Portfolio - B

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14.01

Property

1

2001 Orville Drive North

14.02

Property

1

90 Plant Avenue

14.03

Property

1

740 Old Willets Path

14.04

Property

1

180 Orville Drive

14.05

Property

1

104 Parkway Drive South

14.06

Property

1

85 Adams Avenue

14.07

Property

1

225 Oser Avenue

14.08

Property

1

611 Old Willets Path

15

Loan

9, 10, 26, 37

1

Saks Beverly Hills

NAP

NAP

90,000,000

582,707.29

45.0%

1.71

13.4%

NAP

NAP

NAP

NAP

NAP

16

Loan

11, 18, 19, 23, 34

5

Rechler Industrial Portfolio - A

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.01

Property

1

1101 Lakeland Avenue

16.02

Property

1

20 Oser Avenue

16.03

Property

1

185 Oser Avenue

16.04

Property

1

73 Oser Avenue

16.05

Property

1

135 Fell Court

17

Loan

33, 37, 38

1

1042 President Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

18

Loan

12, 18, 25, 32, 37

1

Eleven13 Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19

Loan

10, 11, 18, 23

5

Prime Storage - Blue Portfolio

NAP

NAP

58,000,000

304,318.75

63.6%

1.44

9.1%

NAP

NAP

NAP

NAP

NAP

19.01

Property

1

Prime Storage - Union City

19.02

Property

1

Prime Storage - Jersey City

19.03

Property

1

Prime Storage - Newark

19.04

Property

1

Prime Storage - Hoboken

19.05

Property

1

Prime Storage - Garfield

20

Loan

18, 29

1

419 Lafayette Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

21

Loan

12, 18, 19, 29

1

3575 Cahuenga

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

22

Loan

10, 18, 19, 29, 33, 36, 38

1

Sunroad Centrum

NAP

NAP

82,460,000

551,237.46

67.6%

1.37

11.3%

NAP

NAP

NAP

NAP

NAP

23

Loan

1

Exchange Plaza

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

24

Loan

27, 37

1

Tesla - Lake Elmo

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

25

Loan

18

1

Lauretta Landing

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26

Loan

9, 10, 11, 19, 20, 23, 25, 27, 29, 33, 37, 38

20

GNL Industrial Portfolio

NAP

NAP

237,000,000

1,150,196.11

53.8%

2.12

12.6%

NAP

NAP

NAP

NAP

NAP

26.01

Property

1

FCA USA - Detroit, MI

26.02

Property

1

Grupo Antolin - Shelby Township, MI

26.03

Property

1

Follett School - McHenry, IL

26.04

Property

1

Shaw Aero - Naples, FL

26.05

Property

1

Kuka - Sterling Heights, MI

26.06

Property

1

ZF Active Safety - Findlay, OH

26.07

Property

1

CF Sauer - 184 Suburban

26.08

Property

1

CF Sauer - 728 N Main St.

26.09

Property

1

Walgreens Boot Alliance - Pittsburgh, PA

26.10

Property

1

Hannibal - Houston, TX

26.11

Property

1

FedEx IV - Lexington, KY

26.12

Property

1

VersaFlex - Kansas City, KS

A-1-35

Benchmark 2024-V8 - Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Subordinate Companion Loan Cut-off Date Balance ($)

Subordinate Companion Loan Interest Rate

Whole Loan Cut-off Date Balance ($)

Whole Loan Monthly Debt Service ($)

Whole Loan Cut-off Date LTV Ratio (%)

Whole Loan Underwritten NCF DSCR (x)

Whole Loan Underwritten NOI Debt Yield (%)

Mezzanine Debt Cut-off Date Balance($)

Mezzanine Debt Interest Rate (%)

Total Debt Cut-off Date Balance ($)

Total Debt Monthly Debt Service ($)

Total Debt Cut-off Date LTV Ratio (%)

4

26.13

Property

1

Cott Beverage Inc - Sikeston, MO

26.14

Property

1

Dunlop Protective Footwear - Havre De Grace, MD

26.15

Property

1

CSTK - St. Louis, MO

26.16

Property

1

CF Sauer - 39 S Park Dr.

26.17

Property

1

AM Castle - Wichita, KS

26.18

Property

1

CF Sauer - 9 Old Mill Road

26.19

Property

1

CF Sauer - 2447 Eunice Avenue

26.20

Property

1

CF Sauer - 513 West Butler Road

27

Loan

18

1

Madison on Mercer

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

28

Loan

33

1

Silvernail Plaza

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

29

Loan

37, 38

1

536 East 183rd Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

30

Loan

37

1

302 Graham Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

31

Loan

1

Woodbury Gardens

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

32

Loan

1

49 South Clinton Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

33

Loan

11, 12, 30

2

371 Broadway & 1776 2nd Avenue Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

33.01

Property

1

371 Broadway

33.02

Property

1

1776 2nd Avenue

34

Loan

1

Durst CVS Columbus

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

35

Loan

9

1

3533 Barnes

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

A-1-36

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Total Debt Underwritten NCF DSCR (x)	Total Debt Underwritten NOI Debt Yield (%)	Future Additional Debt Permitted (Y/N)	Future Debt Permitted Type
					4
1	Loan	9, 10, 13, 15, 23, 26, 29, 33, 38	1	640 5th Avenue	1.31	14.0%	No	NAP
2	Loan	18, 25, 28, 38	1	City Creek Center	NAP	NAP	No	NAP
3	Loan	9, 10, 18	1	Showcase I	NAP	NAP	No	NAP
4	Loan	9, 25, 27, 38	1	Sugarloaf Mills	NAP	NAP	No	NAP
5	Loan	19, 33, 38	1	Hilton Garden Inn & Canopy – Chicago Central Loop	NAP	NAP	No	NAP
6	Loan	10, 11, 12, 16, 33, 36, 37, 38	10	Bedrock Mixed-Use Portfolio	NAP	NAP	No	NAP
6.01	Property		1	Trio on Fort Street
6.02	Property		1	28 Grand Apartments
6.03	Property		1	Madison Building
6.04	Property		1	1274 Library Street
6.05	Property		1	The Ferguson Apartments
6.06	Property		1	Lofts of Merchant Row
6.07	Property		1	620 and 630 Woodward Avenue
6.08	Property		1	The Globe Building
6.09	Property		1	1500 Woodward Avenue
6.10	Property		1	Fourteen56 Apartments
7	Loan	10, 12, 18	1	University Pointe	NAP	NAP	No	NAP
8	Loan	18, 37, 38	1	Soldier Hill Commons	NAP	NAP	No	NAP
9	Loan	18, 23, 29, 36	1	The Light Building	NAP	NAP	No	NAP
10	Loan	9, 10, 19, 20	1	488 Madison	NAP	NAP	No	NAP
11	Loan	9, 10, 12, 18, 28, 31, 38	1	Pleasanton Corporate Commons	NAP	NAP	No	NAP
12	Loan	10, 11, 12, 18, 20, 23, 24, 38	2	Lotus 315 & Essence 144	NAP	NAP	No	NAP
12.01	Property		1	Lotus 315
12.02	Property		1	Essence 144
13	Loan	11, 20, 26, 33, 35, 38	2	Farmingdale Hotel Portfolio	NAP	NAP	No	NAP
13.01	Property		1	Courtyard Marriott
13.02	Property		1	TownePlace Suites
14	Loan	11, 19, 23, 29, 34, 38	8	Rechler Industrial Portfolio - B	NAP	NAP	Yes	Mezzanine (Combined DSCR equal to or greater than the DSCR as of the Closing Date; Combined LTV equal to or less than the LTV as of the Closing Date; Combined DY equal to or greater than the DY as of the Closing Date; Intercreditor Agreement is required)
14.01	Property		1	2001 Orville Drive North
14.02	Property		1	90 Plant Avenue
14.03	Property		1	740 Old Willets Path
14.04	Property		1	180 Orville Drive
14.05	Property		1	104 Parkway Drive South
14.06	Property		1	85 Adams Avenue
14.07	Property		1	225 Oser Avenue
14.08	Property		1	611 Old Willets Path
15	Loan	9, 10, 26, 37	1	Saks Beverly Hills	NAP	NAP	No	NAP
16	Loan	11, 18, 19, 23, 34	5	Rechler Industrial Portfolio - A	NAP	NAP	Yes	Mezzanine (Combined DSCR equal to or greater than the DSCR as of the Closing Date; Combined LTV equal to or less than the LTV as of the Closing Date; Combined DY equal to or greater than the DY as of the Closing Date; Intercreditor Agreement is required)
16.01	Property		1	1101 Lakeland Avenue
16.02	Property		1	20 Oser Avenue
16.03	Property		1	185 Oser Avenue
16.04	Property		1	73 Oser Avenue
16.05	Property		1	135 Fell Court
17	Loan	33, 37, 38	1	1042 President Street	NAP	NAP	No	NAP
18	Loan	12, 18, 25, 32, 37	1	Eleven13 Apartments	NAP	NAP	No	NAP
19	Loan	10, 11, 18, 23	5	Prime Storage - Blue Portfolio	NAP	NAP	No	NAP
19.01	Property		1	Prime Storage - Union City
19.02	Property		1	Prime Storage - Jersey City
19.03	Property		1	Prime Storage - Newark
19.04	Property		1	Prime Storage - Hoboken
19.05	Property		1	Prime Storage - Garfield
20	Loan	18, 29	1	419 Lafayette Street	NAP	NAP	No	NAP
21	Loan	12, 18, 19, 29	1	3575 Cahuenga	NAP	NAP	No	NAP
22	Loan	10, 18, 19, 29, 33, 36, 38	1	Sunroad Centrum	NAP	NAP	No	NAP
23	Loan		1	Exchange Plaza	NAP	NAP	No	NAP
24	Loan	27, 37	1	Tesla - Lake Elmo	NAP	NAP	No	NAP
25	Loan	18	1	Lauretta Landing	NAP	NAP	No	NAP
26	Loan	9, 10, 11, 19, 20, 23, 25, 27, 29, 33, 37, 38	20	GNL Industrial Portfolio	NAP	NAP	No	NAP
26.01	Property		1	FCA USA - Detroit, MI
26.02	Property		1	Grupo Antolin - Shelby Township, MI
26.03	Property		1	Follett School - McHenry, IL
26.04	Property		1	Shaw Aero - Naples, FL
26.05	Property		1	Kuka - Sterling Heights, MI
26.06	Property		1	ZF Active Safety - Findlay, OH
26.07	Property		1	CF Sauer - 184 Suburban
26.08	Property		1	CF Sauer - 728 N Main St.
26.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA
26.10	Property		1	Hannibal - Houston, TX
26.11	Property		1	FedEx IV - Lexington, KY
26.12	Property		1	VersaFlex - Kansas City, KS

A-1-37

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Total Debt Underwritten NCF DSCR (x)	Total Debt Underwritten NOI Debt Yield (%)	Future Additional Debt Permitted (Y/N)	Future Debt Permitted Type
					4
26.13	Property		1	Cott Beverage Inc - Sikeston, MO
26.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD
26.15	Property		1	CSTK - St. Louis, MO
26.16	Property		1	CF Sauer - 39 S Park Dr.
26.17	Property		1	AM Castle - Wichita, KS
26.18	Property		1	CF Sauer - 9 Old Mill Road
26.19	Property		1	CF Sauer - 2447 Eunice Avenue
26.20	Property		1	CF Sauer - 513 West Butler Road
27	Loan	18	1	Madison on Mercer	NAP	NAP	No	NAP
28	Loan	33	1	Silvernail Plaza	NAP	NAP	No	NAP
29	Loan	37, 38	1	536 East 183rd Street	NAP	NAP	No	NAP
30	Loan	37	1	302 Graham Avenue	NAP	NAP	No	NAP
31	Loan		1	Woodbury Gardens	NAP	NAP	No	NAP
32	Loan		1	49 South Clinton Street	NAP	NAP	No	NAP
33	Loan	11, 12, 30	2	371 Broadway & 1776 2nd Avenue Portfolio	NAP	NAP	No	NAP
33.01	Property		1	371 Broadway
33.02	Property		1	1776 2nd Avenue
34	Loan		1	Durst CVS Columbus	NAP	NAP	No	NAP
35	Loan	9	1	3533 Barnes	NAP	NAP	No	NAP

A-1-38

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Sponsor	Non-Recourse Carveout Guarantor	Delaware Statutory Trust (Y/N)
1	Loan	9, 10, 13, 15, 23, 26, 29, 33, 38	1	640 5th Avenue	Vornado Realty Trust	Manhattan High Street Holdings LP	No
2	Loan	18, 25, 28, 38	1	City Creek Center	The Taubman Realty Group LLC	The Taubman Realty Group LLC	No
3	Loan	9, 10, 18	1	Showcase I	Jeff Gindi and Eli Gindi	Jeff Gindi and Eli Gindi	No
4	Loan	9, 25, 27, 38	1	Sugarloaf Mills	Simon Property Group, L.P.	Simon Property Group, L.P.	No
5	Loan	19, 33, 38	1	Hilton Garden Inn & Canopy – Chicago Central Loop	Blue Glacier Fund II, L.P., 1907 Management GP, LLC and Phoenix RD Fund II LLC	Blue Glacier Fund II, L.P.	No
6	Loan	10, 11, 12, 16, 33, 36, 37, 38	10	Bedrock Mixed-Use Portfolio	Daniel Gilbert	Rock Backer LLC	No
6.01	Property		1	Trio on Fort Street
6.02	Property		1	28 Grand Apartments
6.03	Property		1	Madison Building
6.04	Property		1	1274 Library Street
6.05	Property		1	The Ferguson Apartments
6.06	Property		1	Lofts of Merchant Row
6.07	Property		1	620 and 630 Woodward Avenue
6.08	Property		1	The Globe Building
6.09	Property		1	1500 Woodward Avenue
6.10	Property		1	Fourteen56 Apartments
7	Loan	10, 12, 18	1	University Pointe	Robert Konig and Steven Krausman	Robert Konig and Steven Krausman	No
8	Loan	18, 37, 38	1	Soldier Hill Commons	Paula O’Neill	Paula O’Neill	No
9	Loan	18, 23, 29, 36	1	The Light Building	GrayStreet Light, LP	Kevin Covey	No
10	Loan	9, 10, 19, 20	1	488 Madison	Feil Organization	Jeffrey J. Feil	No
11	Loan	9, 10, 12, 18, 28, 31, 38	1	Pleasanton Corporate Commons	Rohit Kumar and Jayaprasad Vejendla	Rohit Kumar and Jayaprasad Vejendla	No
12	Loan	10, 11, 12, 18, 20, 23, 24, 38	2	Lotus 315 & Essence 144	Syed A. Hasan and Ayesha Wahidy	Syed A. Hasan and Ayesha Wahidy	No
12.01	Property		1	Lotus 315
12.02	Property		1	Essence 144
13	Loan	11, 20, 26, 33, 35, 38	2	Farmingdale Hotel Portfolio	John A. Danzi and John C. Tsunis	John A. Danzi and John C. Tsunis	No
13.01	Property		1	Courtyard Marriott
13.02	Property		1	TownePlace Suites
14	Loan	11, 19, 23, 29, 34, 38	8	Rechler Industrial Portfolio - B	Mitchell Rechler and Gregg Rechler	Mitchell Rechler and Gregg Rechler	No
14.01	Property		1	2001 Orville Drive North
14.02	Property		1	90 Plant Avenue
14.03	Property		1	740 Old Willets Path
14.04	Property		1	180 Orville Drive
14.05	Property		1	104 Parkway Drive South
14.06	Property		1	85 Adams Avenue
14.07	Property		1	225 Oser Avenue
14.08	Property		1	611 Old Willets Path
15	Loan	9, 10, 26, 37	1	Saks Beverly Hills	A&H Acquisitions, Aurora Capital Associates LLC and Jenel Management Corp.	Jack Dushey	No
16	Loan	11, 18, 19, 23, 34	5	Rechler Industrial Portfolio - A	Mitchell Rechler and Gregg Rechler	Mitchell Rechler and Gregg Rechler	No
16.01	Property		1	1101 Lakeland Avenue
16.02	Property		1	20 Oser Avenue
16.03	Property		1	185 Oser Avenue
16.04	Property		1	73 Oser Avenue
16.05	Property		1	135 Fell Court
17	Loan	33, 37, 38	1	1042 President Street	Jacob Fulop and Shia Kohn	Jacob Fulop and Shia Kohn	No
18	Loan	12, 18, 25, 32, 37	1	Eleven13 Apartments	Jordan Scharg and Douglas Elenowitz	Jordan Scharg and Douglas Elenowitz	No
19	Loan	10, 11, 18, 23	5	Prime Storage - Blue Portfolio	Robert Moser	Prime Storage Fund III, LP	No
19.01	Property		1	Prime Storage - Union City
19.02	Property		1	Prime Storage - Jersey City
19.03	Property		1	Prime Storage - Newark
19.04	Property		1	Prime Storage - Hoboken
19.05	Property		1	Prime Storage - Garfield
20	Loan	18, 29	1	419 Lafayette Street	Albert Malekan	Albert Malekan	No
21	Loan	12, 18, 19, 29	1	3575 Cahuenga	David Y. Lee	David Y. Lee	No
22	Loan	10, 18, 19, 29, 33, 36, 38	1	Sunroad Centrum	Sunroad Holding Corporation	Sunroad Holding Corporation	No
23	Loan		1	Exchange Plaza	Scott Dew and Richard Pachulski	Scott Dew and Richard Pachulski	No
24	Loan	27, 37	1	Tesla - Lake Elmo	Jeffrey A. Pori	Jeffrey A. Pori	Yes
25	Loan	18	1	Lauretta Landing	Leland Weisband and Arthur Wrubel	Leland Weisband and Arthur Wrubel	No
26	Loan	9, 10, 11, 19, 20, 23, 25, 27, 29, 33, 37, 38	20	GNL Industrial Portfolio	Global Net Lease Operating Partnership, L.P.	Global Net Lease Operating Partnership, L.P.	No
26.01	Property		1	FCA USA - Detroit, MI
26.02	Property		1	Grupo Antolin - Shelby Township, MI
26.03	Property		1	Follett School - McHenry, IL
26.04	Property		1	Shaw Aero - Naples, FL
26.05	Property		1	Kuka - Sterling Heights, MI
26.06	Property		1	ZF Active Safety - Findlay, OH
26.07	Property		1	CF Sauer - 184 Suburban
26.08	Property		1	CF Sauer - 728 N Main St.
26.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA
26.10	Property		1	Hannibal - Houston, TX
26.11	Property		1	FedEx IV - Lexington, KY
26.12	Property		1	VersaFlex - Kansas City, KS

A-1-39

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Sponsor	Non-Recourse Carveout Guarantor	Delaware Statutory Trust (Y/N)
26.13	Property		1	Cott Beverage Inc - Sikeston, MO
26.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD
26.15	Property		1	CSTK - St. Louis, MO
26.16	Property		1	CF Sauer - 39 S Park Dr.
26.17	Property		1	AM Castle - Wichita, KS
26.18	Property		1	CF Sauer - 9 Old Mill Road
26.19	Property		1	CF Sauer - 2447 Eunice Avenue
26.20	Property		1	CF Sauer - 513 West Butler Road
27	Loan	18	1	Madison on Mercer	Tripod Properties	Arun Sriramineni, Omar Hamza, Rahul Grover, Deepak Kaushik and Arun Goel	No
28	Loan	33	1	Silvernail Plaza	Nicholas G. Hodge, Benjamin M. Margiotta, Richard A. Webb and Matthew V. Price	Essential Growth Properties Fund II, LLC	No
29	Loan	37, 38	1	536 East 183rd Street	Jacob Jacobowitz	Jacob Jacobowitz	No
30	Loan	37	1	302 Graham Avenue	Joel Schwartz and Shaindy Schwartz	Joel Schwartz	No
31	Loan		1	Woodbury Gardens	Aaron Guttman	Aaron Guttman	No
32	Loan		1	49 South Clinton Street	Marc Watkins	Marc Watkins	No
33	Loan	11, 12, 30	2	371 Broadway & 1776 2nd Avenue Portfolio	Mordechai I. Lipkis	Mordechai I. Lipkis	No
33.01	Property		1	371 Broadway
33.02	Property		1	1776 2nd Avenue
34	Loan		1	Durst CVS Columbus	733 Properties, Inc.	733 Properties, Inc.	No
35	Loan	9	1	3533 Barnes	Shimshon Grunstein	Shimshon Grunstein	No

A-1-40

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Tenants-in-common (Y/N)	Loan Purpose	Property Located Within a Qualified Opportunity Zone (Y/N)	Sources: Loan Amount ($)	Sources: Principal's New Cash Contribution ($)	Sources: Subordinate Debt ($)	Sources: Other Sources ($)	Sources: Total Sources ($)	Uses: Loan Payoff ($)	Uses: Purchase Price ($)	Uses: Closing Costs ($)
					31		7		8
1	Loan	9, 10, 13, 15, 23, 26, 29, 33, 38	1	640 5th Avenue	No	Refinance	No	300,000,000	106,245,190	100,000,000	0	506,245,190	501,608,063	0	1,421,115
2	Loan	18, 25, 28, 38	1	City Creek Center	No	Refinance	No	70,000,000	246,865	0	0	70,246,865	66,329,269	0	556,341
3	Loan	9, 10, 18	1	Showcase I	No	Refinance	No	169,500,000	4,571,072	0	0	174,071,072	151,744,918	0	7,542,613
4	Loan	9, 25, 27, 38	1	Sugarloaf Mills	No	Refinance	No	66,000,000	5,023,495	0	0	71,023,495	65,281,823	0	1,922,010
5	Loan	19, 33, 38	1	Hilton Garden Inn & Canopy – Chicago Central Loop	No	Refinance	No	65,000,000	33,996,328	0	0	98,996,328	95,122,538	0	3,176,119
6	Loan	10, 11, 12, 16, 33, 36, 37, 38	10	Bedrock Mixed-Use Portfolio	No	Refinance		75,000,000	0	0	0	75,000,000	66,050,211	0	6,044,555
6.01	Property		1	Trio on Fort Street			No
6.02	Property		1	28 Grand Apartments			No
6.03	Property		1	Madison Building			No
6.04	Property		1	1274 Library Street			No
6.05	Property		1	The Ferguson Apartments			No
6.06	Property		1	Lofts of Merchant Row			No
6.07	Property		1	620 and 630 Woodward Avenue			No
6.08	Property		1	The Globe Building			No
6.09	Property		1	1500 Woodward Avenue			No
6.10	Property		1	Fourteen56 Apartments			No
7	Loan	10, 12, 18	1	University Pointe	No	Refinance	No	85,850,000	0	0	0	85,850,000	61,152,998	0	5,048,866
8	Loan	18, 37, 38	1	Soldier Hill Commons	No	Refinance	No	46,500,000	0	0	0	46,500,000	36,715,428	0	2,023,858
9	Loan	18, 23, 29, 36	1	The Light Building	No	Refinance	No	43,500,000	121,758	0	0	43,621,758	40,448,447	0	2,157,874
10	Loan	9, 10, 19, 20	1	488 Madison	No	Refinance	No	100,000,000	17,264,301	0	0	117,264,301	90,076,354	0	889,966
11	Loan	9, 10, 12, 18, 28, 31, 38	1	Pleasanton Corporate Commons	Yes	Acquisition	No	65,800,000	40,724,498	0	0	106,524,498	0	105,300,000	1,188,858
12	Loan	10, 11, 12, 18, 20, 23, 24, 38	2	Lotus 315 & Essence 144	No	Refinance		86,100,000	0	0	0	86,100,000	78,827,137	0	4,010,102
12.01	Property		1	Lotus 315			No
12.02	Property		1	Essence 144			No
13	Loan	11, 20, 26, 33, 35, 38	2	Farmingdale Hotel Portfolio	No	Refinance		35,000,000	1,592,512	0	0	36,592,512	31,379,809	0	905,118
13.01	Property		1	Courtyard Marriott			No
13.02	Property		1	TownePlace Suites			No
14	Loan	11, 19, 23, 29, 34, 38	8	Rechler Industrial Portfolio - B	No	Refinance		31,915,000	0	0	0	31,915,000	15,315,457	0	1,190,973
14.01	Property		1	2001 Orville Drive North			No
14.02	Property		1	90 Plant Avenue			No
14.03	Property		1	740 Old Willets Path			No
14.04	Property		1	180 Orville Drive			No
14.05	Property		1	104 Parkway Drive South			No
14.06	Property		1	85 Adams Avenue			No
14.07	Property		1	225 Oser Avenue			No
14.08	Property		1	611 Old Willets Path			No
15	Loan	9, 10, 26, 37	1	Saks Beverly Hills	No	Refinance	No	90,000,000	0	0	0	90,000,000	32,104,252	0	1,284,193
16	Loan	11, 18, 19, 23, 34	5	Rechler Industrial Portfolio - A	No	Refinance
16.01	Property		1	1101 Lakeland Avenue			No
16.02	Property		1	20 Oser Avenue			No
16.03	Property		1	185 Oser Avenue			No
16.04	Property		1	73 Oser Avenue			No
16.05	Property		1	135 Fell Court			No
17	Loan	33, 37, 38	1	1042 President Street	No	Refinance	No
18	Loan	12, 18, 25, 32, 37	1	Eleven13 Apartments	No	Refinance	No
19	Loan	10, 11, 18, 23	5	Prime Storage - Blue Portfolio	No	Acquisition
19.01	Property		1	Prime Storage - Union City			No
19.02	Property		1	Prime Storage - Jersey City			No
19.03	Property		1	Prime Storage - Newark			No
19.04	Property		1	Prime Storage - Hoboken			No
19.05	Property		1	Prime Storage - Garfield			No
20	Loan	18, 29	1	419 Lafayette Street	No	Refinance	No
21	Loan	12, 18, 19, 29	1	3575 Cahuenga	No	Refinance	No
22	Loan	10, 18, 19, 29, 33, 36, 38	1	Sunroad Centrum	No	Refinance	No
23	Loan		1	Exchange Plaza	No	Refinance	No
24	Loan	27, 37	1	Tesla - Lake Elmo	No	Acquisition	No
25	Loan	18	1	Lauretta Landing	Yes	Refinance	No
26	Loan	9, 10, 11, 19, 20, 23, 25, 27, 29, 33, 37, 38	20	GNL Industrial Portfolio	No	Refinance
26.01	Property		1	FCA USA - Detroit, MI			No
26.02	Property		1	Grupo Antolin - Shelby Township, MI			No
26.03	Property		1	Follett School - McHenry, IL			No
26.04	Property		1	Shaw Aero - Naples, FL			No
26.05	Property		1	Kuka - Sterling Heights, MI			No
26.06	Property		1	ZF Active Safety - Findlay, OH			No
26.07	Property		1	CF Sauer - 184 Suburban			No
26.08	Property		1	CF Sauer - 728 N Main St.			No
26.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA			No
26.10	Property		1	Hannibal - Houston, TX			No
26.11	Property		1	FedEx IV - Lexington, KY			No
26.12	Property		1	VersaFlex - Kansas City, KS			No

A-1-41

Benchmark 2024-V8 - Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Tenants-in-common (Y/N)

Loan Purpose

Property Located Within a Qualified Opportunity Zone (Y/N)

Sources: Loan Amount ($)

Sources: Principal's New Cash Contribution ($)

Sources: Subordinate Debt ($)

Sources: Other Sources ($)

Sources: Total Sources ($)

Uses: Loan Payoff ($)

Uses: Purchase Price ($)

Uses: Closing Costs ($)

31

7

8

26.13

Property

1

Cott Beverage Inc - Sikeston, MO

No

26.14

Property

1

Dunlop Protective Footwear - Havre De Grace, MD

No

26.15

Property

1

CSTK - St. Louis, MO

No

26.16

Property

1

CF Sauer - 39 S Park Dr.

No

26.17

Property

1

AM Castle - Wichita, KS

No

26.18

Property

1

CF Sauer - 9 Old Mill Road

No

26.19

Property

1

CF Sauer - 2447 Eunice Avenue

No

26.20

Property

1

CF Sauer - 513 West Butler Road

No

27

Loan

18

1

Madison on Mercer

No

Refinance

No

28

Loan

33

1

Silvernail Plaza

No

Acquisition

No

29

Loan

37, 38

1

536 East 183rd Street

No

Refinance

No

30

Loan

37

1

302 Graham Avenue

No

Refinance

No

31

Loan

1

Woodbury Gardens

No

Refinance

No

32

Loan

1

49 South Clinton Street

No

Refinance

No

33

Loan

11, 12, 30

2

371 Broadway & 1776 2nd Avenue Portfolio

No

Refinance

33.01

Property

1

371 Broadway

No

33.02

Property

1

1776 2nd Avenue

No

34

Loan

1

Durst CVS Columbus

No

Recapitalization

No

35

Loan

9

1

3533 Barnes

No

Refinance

No

A-1-42

Benchmark 2024-V8 - Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Uses: Reserves ($)

Uses: Principal Equity Distribution ($)

Uses: Other Uses ($)

Uses: Total Uses ($)

Franchise Agreement Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

Most Recent ADR ($)

Most Recent RevPAR ($)

1

Loan

9, 10, 13, 15, 23, 26, 29, 33, 38

1

640 5th Avenue

3,216,012

0

0

506,245,190

NAP

NAP

NAP

NAP

NAP

NAP

2

Loan

18, 25, 28, 38

1

City Creek Center

3,361,256

0

0

70,246,865

NAP

NAP

NAP

NAP

NAP

NAP

3

Loan

9, 10, 18

1

Showcase I

14,783,541

0

0

174,071,072

NAP

NAP

NAP

NAP

NAP

NAP

4

Loan

9, 25, 27, 38

1

Sugarloaf Mills

3,819,662

0

0

71,023,495

NAP

NAP

NAP

NAP

NAP

NAP

5

Loan

19, 33, 38

1

Hilton Garden Inn & Canopy – Chicago Central Loop

697,671

0

0

98,996,328

9/30/2041; 11/30/2041

242.86

187.81

77.3%

242.86

187.81

6

Loan

10, 11, 12, 16, 33, 36, 37, 38

10

Bedrock Mixed-Use Portfolio

0

2,905,234

0

75,000,000

NAP

NAP

NAP

NAP

NAP

NAP

6.01

Property

1

Trio on Fort Street

NAP

NAP

NAP

NAP

NAP

NAP

6.02

Property

1

28 Grand Apartments

NAP

NAP

NAP

NAP

NAP

NAP

6.03

Property

1

Madison Building

NAP

NAP

NAP

NAP

NAP

NAP

6.04

Property

1

1274 Library Street

NAP

NAP

NAP

NAP

NAP

NAP

6.05

Property

1

The Ferguson Apartments

NAP

NAP

NAP

NAP

NAP

NAP

6.06

Property

1

Lofts of Merchant Row

NAP

NAP

NAP

NAP

NAP

NAP

6.07

Property

1

620 and 630 Woodward Avenue

NAP

NAP

NAP

NAP

NAP

NAP

6.08

Property

1

The Globe Building

NAP

NAP

NAP

NAP

NAP

NAP

6.09

Property

1

1500 Woodward Avenue

NAP

NAP

NAP

NAP

NAP

NAP

6.10

Property

1

Fourteen56 Apartments

NAP

NAP

NAP

NAP

NAP

NAP

7

Loan

10, 12, 18

1

University Pointe

1,214,921

18,433,215

0

85,850,000

NAP

NAP

NAP

NAP

NAP

NAP

8

Loan

18, 37, 38

1

Soldier Hill Commons

203,343

7,557,371

0

46,500,000

NAP

NAP

NAP

NAP

NAP

NAP

9

Loan

18, 23, 29, 36

1

The Light Building

1,015,437

0

0

43,621,758

NAP

NAP

NAP

NAP

NAP

NAP

10

Loan

9, 10, 19, 20

1

488 Madison

26,297,981

0

0

117,264,301

NAP

NAP

NAP

NAP

NAP

NAP

11

Loan

9, 10, 12, 18, 28, 31, 38

1

Pleasanton Corporate Commons

35,640

0

0

106,524,498

NAP

NAP

NAP

NAP

NAP

NAP

12

Loan

10, 11, 12, 18, 20, 23, 24, 38

2

Lotus 315 & Essence 144

1,379,767

1,882,994

0

86,100,000

NAP

NAP

NAP

NAP

NAP

NAP

12.01

Property

1

Lotus 315

NAP

NAP

NAP

NAP

NAP

NAP

12.02

Property

1

Essence 144

NAP

NAP

NAP

NAP

NAP

NAP

13

Loan

11, 20, 26, 33, 35, 38

2

Farmingdale Hotel Portfolio

4,307,585

0

0

36,592,512

Various

191.34

147.58

77.1%

191.34

147.58

13.01

Property

1

Courtyard Marriott

5/31/2027

195.87

154.46

78.9%

195.87

154.46

13.02

Property

1

TownePlace Suites

1/29/2034

186.06

139.93

75.2%

186.06

139.93

14

Loan

11, 19, 23, 29, 34, 38

8

Rechler Industrial Portfolio - B

426,830

14,981,739

0

31,915,000

NAP

NAP

NAP

NAP

NAP

NAP

14.01

Property

1

2001 Orville Drive North

NAP

NAP

NAP

NAP

NAP

NAP

14.02

Property

1

90 Plant Avenue

NAP

NAP

NAP

NAP

NAP

NAP

14.03

Property

1

740 Old Willets Path

NAP

NAP

NAP

NAP

NAP

NAP

14.04

Property

1

180 Orville Drive

NAP

NAP

NAP

NAP

NAP

NAP

14.05

Property

1

104 Parkway Drive South

NAP

NAP

NAP

NAP

NAP

NAP

14.06

Property

1

85 Adams Avenue

NAP

NAP

NAP

NAP

NAP

NAP

14.07

Property

1

225 Oser Avenue

NAP

NAP

NAP

NAP

NAP

NAP

14.08

Property

1

611 Old Willets Path

NAP

NAP

NAP

NAP

NAP

NAP

15

Loan

9, 10, 26, 37

1

Saks Beverly Hills

885,575

55,725,980

0

90,000,000

NAP

NAP

NAP

NAP

NAP

NAP

16

Loan

11, 18, 19, 23, 34

5

Rechler Industrial Portfolio - A

NAP

NAP

NAP

NAP

NAP

NAP

16.01

Property

1

1101 Lakeland Avenue

NAP

NAP

NAP

NAP

NAP

NAP

16.02

Property

1

20 Oser Avenue

NAP

NAP

NAP

NAP

NAP

NAP

16.03

Property

1

185 Oser Avenue

NAP

NAP

NAP

NAP

NAP

NAP

16.04

Property

1

73 Oser Avenue

NAP

NAP

NAP

NAP

NAP

NAP

16.05

Property

1

135 Fell Court

NAP

NAP

NAP

NAP

NAP

NAP

17

Loan

33, 37, 38

1

1042 President Street

NAP

NAP

NAP

NAP

NAP

NAP

18

Loan

12, 18, 25, 32, 37

1

Eleven13 Apartments

NAP

NAP

NAP

NAP

NAP

NAP

19

Loan

10, 11, 18, 23

5

Prime Storage - Blue Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

19.01

Property

1

Prime Storage - Union City

NAP

NAP

NAP

NAP

NAP

NAP

19.02

Property

1

Prime Storage - Jersey City

NAP

NAP

NAP

NAP

NAP

NAP

19.03

Property

1

Prime Storage - Newark

NAP

NAP

NAP

NAP

NAP

NAP

19.04

Property

1

Prime Storage - Hoboken

NAP

NAP

NAP

NAP

NAP

NAP

19.05

Property

1

Prime Storage - Garfield

NAP

NAP

NAP

NAP

NAP

NAP

20

Loan

18, 29

1

419 Lafayette Street

NAP

NAP

NAP

NAP

NAP

NAP

21

Loan

12, 18, 19, 29

1

3575 Cahuenga

NAP

NAP

NAP

NAP

NAP

NAP

22

Loan

10, 18, 19, 29, 33, 36, 38

1

Sunroad Centrum

NAP

NAP

NAP

NAP

NAP

NAP

23

Loan

1

Exchange Plaza

NAP

NAP

NAP

NAP

NAP

NAP

24

Loan

27, 37

1

Tesla - Lake Elmo

NAP

NAP

NAP

NAP

NAP

NAP

25

Loan

18

1

Lauretta Landing

NAP

NAP

NAP

NAP

NAP

NAP

26

Loan

9, 10, 11, 19, 20, 23, 25, 27, 29, 33, 37, 38

20

GNL Industrial Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

26.01

Property

1

FCA USA - Detroit, MI

NAP

NAP

NAP

NAP

NAP

NAP

26.02

Property

1

Grupo Antolin - Shelby Township, MI

NAP

NAP

NAP

NAP

NAP

NAP

26.03

Property

1

Follett School - McHenry, IL

NAP

NAP

NAP

NAP

NAP

NAP

26.04

Property

1

Shaw Aero - Naples, FL

NAP

NAP

NAP

NAP

NAP

NAP

26.05

Property

1

Kuka - Sterling Heights, MI

NAP

NAP

NAP

NAP

NAP

NAP

26.06

Property

1

ZF Active Safety - Findlay, OH

NAP

NAP

NAP

NAP

NAP

NAP

26.07

Property

1

CF Sauer - 184 Suburban

NAP

NAP

NAP

NAP

NAP

NAP

26.08

Property

1

CF Sauer - 728 N Main St.

NAP

NAP

NAP

NAP

NAP

NAP

26.09

Property

1

Walgreens Boot Alliance - Pittsburgh, PA

NAP

NAP

NAP

NAP

NAP

NAP

26.10

Property

1

Hannibal - Houston, TX

NAP

NAP

NAP

NAP

NAP

NAP

26.11

Property

1

FedEx IV - Lexington, KY

NAP

NAP

NAP

NAP

NAP

NAP

26.12

Property

1

VersaFlex - Kansas City, KS

NAP

NAP

NAP

NAP

NAP

NAP

A-1-43

Benchmark 2024-V8 - Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Uses: Reserves ($)

Uses: Principal Equity Distribution ($)

Uses: Other Uses ($)

Uses: Total Uses ($)

Franchise Agreement Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

Most Recent ADR ($)

Most Recent RevPAR ($)

26.13

Property

1

Cott Beverage Inc - Sikeston, MO

NAP

NAP

NAP

NAP

NAP

NAP

26.14

Property

1

Dunlop Protective Footwear - Havre De Grace, MD

NAP

NAP

NAP

NAP

NAP

NAP

26.15

Property

1

CSTK - St. Louis, MO

NAP

NAP

NAP

NAP

NAP

NAP

26.16

Property

1

CF Sauer - 39 S Park Dr.

NAP

NAP

NAP

NAP

NAP

NAP

26.17

Property

1

AM Castle - Wichita, KS

NAP

NAP

NAP

NAP

NAP

NAP

26.18

Property

1

CF Sauer - 9 Old Mill Road

NAP

NAP

NAP

NAP

NAP

NAP

26.19

Property

1

CF Sauer - 2447 Eunice Avenue

NAP

NAP

NAP

NAP

NAP

NAP

26.20

Property

1

CF Sauer - 513 West Butler Road

NAP

NAP

NAP

NAP

NAP

NAP

27

Loan

18

1

Madison on Mercer

NAP

NAP

NAP

NAP

NAP

NAP

28

Loan

33

1

Silvernail Plaza

NAP

NAP

NAP

NAP

NAP

NAP

29

Loan

37, 38

1

536 East 183rd Street

NAP

NAP

NAP

NAP

NAP

NAP

30

Loan

37

1

302 Graham Avenue

NAP

NAP

NAP

NAP

NAP

NAP

31

Loan

1

Woodbury Gardens

NAP

NAP

NAP

NAP

NAP

NAP

32

Loan

1

49 South Clinton Street

NAP

NAP

NAP

NAP

NAP

NAP

33

Loan

11, 12, 30

2

371 Broadway & 1776 2nd Avenue Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

33.01

Property

1

371 Broadway

NAP

NAP

NAP

NAP

NAP

NAP

33.02

Property

1

1776 2nd Avenue

NAP

NAP

NAP

NAP

NAP

NAP

34

Loan

1

Durst CVS Columbus

NAP

NAP

NAP

NAP

NAP

NAP

35

Loan

9

1

3533 Barnes

NAP

NAP

NAP

NAP

NAP

NAP

A-1-44

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Most Recent Hotel Occupancy (%)	Second Most Recent ADR ($)	Second Most Recent RevPAR ($)	Second Most Recent Hotel Occupancy (%)	Third Most Recent ADR ($)	Third Most Recent RevPAR ($)	Third Most Recent Hotel Occupancy (%)
1	Loan	9, 10, 13, 15, 23, 26, 29, 33, 38	1	640 5th Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2	Loan	18, 25, 28, 38	1	City Creek Center	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3	Loan	9, 10, 18	1	Showcase I	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4	Loan	9, 25, 27, 38	1	Sugarloaf Mills	NAP	NAP	NAP	NAP	NAP	NAP	NAP
5	Loan	19, 33, 38	1	Hilton Garden Inn & Canopy – Chicago Central Loop	77.3%	241.76	183.00	75.7%	240.87	142.89	59.3%
6	Loan	10, 11, 12, 16, 33, 36, 37, 38	10	Bedrock Mixed-Use Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP
6.01	Property		1	Trio on Fort Street	NAP	NAP	NAP	NAP	NAP	NAP	NAP
6.02	Property		1	28 Grand Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP
6.03	Property		1	Madison Building	NAP	NAP	NAP	NAP	NAP	NAP	NAP
6.04	Property		1	1274 Library Street	NAP	NAP	NAP	NAP	NAP	NAP	NAP
6.05	Property		1	The Ferguson Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP
6.06	Property		1	Lofts of Merchant Row	NAP	NAP	NAP	NAP	NAP	NAP	NAP
6.07	Property		1	620 and 630 Woodward Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP
6.08	Property		1	The Globe Building	NAP	NAP	NAP	NAP	NAP	NAP	NAP
6.09	Property		1	1500 Woodward Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP
6.10	Property		1	Fourteen56 Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7	Loan	10, 12, 18	1	University Pointe	NAP	NAP	NAP	NAP	NAP	NAP	NAP
8	Loan	18, 37, 38	1	Soldier Hill Commons	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9	Loan	18, 23, 29, 36	1	The Light Building	NAP	NAP	NAP	NAP	NAP	NAP	NAP
10	Loan	9, 10, 19, 20	1	488 Madison	NAP	NAP	NAP	NAP	NAP	NAP	NAP
11	Loan	9, 10, 12, 18, 28, 31, 38	1	Pleasanton Corporate Commons	NAP	NAP	NAP	NAP	NAP	NAP	NAP
12	Loan	10, 11, 12, 18, 20, 23, 24, 38	2	Lotus 315 & Essence 144	NAP	NAP	NAP	NAP	NAP	NAP	NAP
12.01	Property		1	Lotus 315	NAP	NAP	NAP	NAP	NAP	NAP	NAP
12.02	Property		1	Essence 144	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13	Loan	11, 20, 26, 33, 35, 38	2	Farmingdale Hotel Portfolio	77.1%	190.77	144.52	75.8%	183.43	135.99	74.1%
13.01	Property		1	Courtyard Marriott	78.9%	194.94	152.18	78.1%	188.63	143.40	76.0%
13.02	Property		1	TownePlace Suites	75.2%	185.85	136.02	73.2%	177.33	127.75	72.0%
14	Loan	11, 19, 23, 29, 34, 38	8	Rechler Industrial Portfolio - B	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14.01	Property		1	2001 Orville Drive North	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14.02	Property		1	90 Plant Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14.03	Property		1	740 Old Willets Path	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14.04	Property		1	180 Orville Drive	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14.05	Property		1	104 Parkway Drive South	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14.06	Property		1	85 Adams Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14.07	Property		1	225 Oser Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14.08	Property		1	611 Old Willets Path	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15	Loan	9, 10, 26, 37	1	Saks Beverly Hills	NAP	NAP	NAP	NAP	NAP	NAP	NAP
16	Loan	11, 18, 19, 23, 34	5	Rechler Industrial Portfolio - A	NAP	NAP	NAP	NAP	NAP	NAP	NAP
16.01	Property		1	1101 Lakeland Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP
16.02	Property		1	20 Oser Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP
16.03	Property		1	185 Oser Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP
16.04	Property		1	73 Oser Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP
16.05	Property		1	135 Fell Court	NAP	NAP	NAP	NAP	NAP	NAP	NAP
17	Loan	33, 37, 38	1	1042 President Street	NAP	NAP	NAP	NAP	NAP	NAP	NAP
18	Loan	12, 18, 25, 32, 37	1	Eleven13 Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19	Loan	10, 11, 18, 23	5	Prime Storage - Blue Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19.01	Property		1	Prime Storage - Union City	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19.02	Property		1	Prime Storage - Jersey City	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19.03	Property		1	Prime Storage - Newark	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19.04	Property		1	Prime Storage - Hoboken	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19.05	Property		1	Prime Storage - Garfield	NAP	NAP	NAP	NAP	NAP	NAP	NAP
20	Loan	18, 29	1	419 Lafayette Street	NAP	NAP	NAP	NAP	NAP	NAP	NAP
21	Loan	12, 18, 19, 29	1	3575 Cahuenga	NAP	NAP	NAP	NAP	NAP	NAP	NAP
22	Loan	10, 18, 19, 29, 33, 36, 38	1	Sunroad Centrum	NAP	NAP	NAP	NAP	NAP	NAP	NAP
23	Loan		1	Exchange Plaza	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24	Loan	27, 37	1	Tesla - Lake Elmo	NAP	NAP	NAP	NAP	NAP	NAP	NAP
25	Loan	18	1	Lauretta Landing	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26	Loan	9, 10, 11, 19, 20, 23, 25, 27, 29, 33, 37, 38	20	GNL Industrial Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26.01	Property		1	FCA USA - Detroit, MI	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26.02	Property		1	Grupo Antolin - Shelby Township, MI	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26.03	Property		1	Follett School - McHenry, IL	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26.04	Property		1	Shaw Aero - Naples, FL	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26.05	Property		1	Kuka - Sterling Heights, MI	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26.06	Property		1	ZF Active Safety - Findlay, OH	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26.07	Property		1	CF Sauer - 184 Suburban	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26.08	Property		1	CF Sauer - 728 N Main St.	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26.10	Property		1	Hannibal - Houston, TX	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26.11	Property		1	FedEx IV - Lexington, KY	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26.12	Property		1	VersaFlex - Kansas City, KS	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-45

Benchmark 2024-V8 - Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Most Recent Hotel Occupancy (%)	Second Most Recent ADR ($)	Second Most Recent RevPAR ($)	Second Most Recent Hotel Occupancy (%)	Third Most Recent ADR ($)	Third Most Recent RevPAR ($)	Third Most Recent Hotel Occupancy (%)
26.13	Property		1	Cott Beverage Inc - Sikeston, MO	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26.15	Property		1	CSTK - St. Louis, MO	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26.16	Property		1	CF Sauer - 39 S Park Dr.	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26.17	Property		1	AM Castle - Wichita, KS	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26.18	Property		1	CF Sauer - 9 Old Mill Road	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26.19	Property		1	CF Sauer - 2447 Eunice Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26.20	Property		1	CF Sauer - 513 West Butler Road	NAP	NAP	NAP	NAP	NAP	NAP	NAP
27	Loan	18	1	Madison on Mercer	NAP	NAP	NAP	NAP	NAP	NAP	NAP
28	Loan	33	1	Silvernail Plaza	NAP	NAP	NAP	NAP	NAP	NAP	NAP
29	Loan	37, 38	1	536 East 183rd Street	NAP	NAP	NAP	NAP	NAP	NAP	NAP
30	Loan	37	1	302 Graham Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP
31	Loan		1	Woodbury Gardens	NAP	NAP	NAP	NAP	NAP	NAP	NAP
32	Loan		1	49 South Clinton Street	NAP	NAP	NAP	NAP	NAP	NAP	NAP
33	Loan	11, 12, 30	2	371 Broadway & 1776 2nd Avenue Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP
33.01	Property		1	371 Broadway	NAP	NAP	NAP	NAP	NAP	NAP	NAP
33.02	Property		1	1776 2nd Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP
34	Loan		1	Durst CVS Columbus	NAP	NAP	NAP	NAP	NAP	NAP	NAP
35	Loan	9	1	3533 Barnes	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-46

BMARK 2024-V8 Annex A-1 Footnotes

(1)	The Administrative Fee Rate % includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan.
(2)	The Monthly Debt Service (P&I) and Annual Debt Service (P&I) ($) shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period.
(3)	The open period is inclusive of the Maturity Date or Anticipated Repayment Date.
(4)	Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) is calculated based on amortizing debt service payments (except for interest-only loans).
(5)	Leased Occupancy (%) reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent.
(6)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease.
(7)	Property Located Within a Qualified Opportunity Zone (Y/N) reflects Mortgaged Properties that are located in qualified opportunity zones ("QOZs") under Internal Revenue Code § 1400Z-2 - Notice 2018-48 and Notice 2019-42. According to the Internal Revenue Service, (1) a QOZ is an economically distressed community where new investments, under certain conditions, may be eligible for preferential tax treatment, and (2) localities qualify as QOZs if they have been nominated for that designation by a state, the District of Columbia, or a U.S. territory and that nomination has been certified by the Secretary of the Treasury via his delegation of authority to the Internal Revenue Service. No representation is made as to whether any Mortgaged Properties located in QOZs or the related borrowers are eligible for such preferential tax treatment or whether any qualifying investment has been made in a QOZ.
(8)	If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field "Sources: Principal's New Cash Contribution ($)" reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field "Sources: Principal's New Cash Contribution ($)" reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.
(9)	GACC—German American Capital Corporation or one of its affiliates; BMO—Bank of Montreal or one of its affiliates; CREFI—Citi Real Estate Funding Inc. or one of its affiliates; GSMC—Goldman Sachs Mortgage Company or one of its affiliates; Barclays—Barclays Capital Real Estate Inc. or one of its affiliates. With respect to Loan No. 1, 640 5th Avenue, the mortgage loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA, Bank of Montreal and Morgan Stanley Bank, N.A. With respect to Loan No. 3, Showcase I, the Mortgage Loan is part of a whole loan that was co-originated by JPMorgan Chase Bank, National Association and CREFI. With respect to Loan No. 4, Sugarloaf Mills, the Mortgage Loan was co-originated by GACC and Barclays. With respect to Loan No. 10, 488 Madison Avenue, the Mortgage Loan is part of a Whole Loan that was co-originated by Morgan Stanley Bank, National Association and GACC. With respect to Loan No. 11, Pleasanton Corporate Commons, the Mortgage Loan is part of a whole loan that was co-originated by Bank of America, N.A. and CREFI. With respect to Loan No. 15, Saks Beverly Hills, the Mortgage Loan is part of a whole loan that was co-originated by JPMorgan Chase Bank, National Association and CREFI.

A-1-47

	With respect to Loan No. 26, GNL Industrial Portfolio, the mortgage loan is part of a whole loan that was co-originated by BMO, Barclays, Societe Generale Financial Corporation and KeyBank National Association. With respect to Loan No. 35, 3533 Barnes, the Mortgage Loan was originated by Ice Lender Holdings LLC, an unaffiliated third-party, and was purchased by GACC prior to the Closing Date.
(10)	With respect to the pari passu loans referenced below, the Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NOI Debt Yield (%), Underwritten NCF Debt Yield (%), and Loan Per Unit ($) are calculated based on the Mortgage Loan included in the issuing entity and the related pari passu companion loans in the aggregate and exclude any mezzanine debt and, in the case of any loans structured with A/B Notes, the secured subordinate debt. For additional information see the table titled “Whole Loan Control Notes and Non–Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General” in this Preliminary Prospectus. ● Loan No. 1 – 640 5th Avenue ● Loan No. 3 – Showcase I ● Loan No. 6 – Bedrock Mixed-Use Portfolio ● Loan No. 7 – University Pointe ● Loan No. 10 – 488 Madison ● Loan No. 11 – Pleasanton Corporate Commons ● Loan No. 12 – Lotus 315 & Essence 144 ● Loan No. 15 – Saks Beverly Hills ● Loan No. 19 – Prime Storage - Blue Portfolio ● Loan No. 22 – Sunroad Spectrum ● Loan No. 26 – GNL Industrial Portfolio
(11)	With respect to any Mortgaged Property securing a multi–property Mortgage Loan, the amounts listed under the headings “Original Balance ($)” and “Cut–off Date Balance ($)” reflect the Allocated Loan Amount related to such Mortgaged Property. ● Loan No. 6 – Bedrock Mixed-Use Portfolio ● Loan No. 12 – Lotus 315 & Essence 144 ● Loan No. 13 – Farmingdale Hotel Portfolio ● Loan No. 14 – Rechler Industrial Portfolio - B ● Loan No. 16 – Rechler Industrial Portfolio - A ● Loan No. 19 – Prime Storage - Blue Portfolio ● Loan No. 26 – GNL Industrial Portfolio ● Loan No. 33 – 371 Broadway & 1776 2nd Avenue Portfolio
(12)	With respect to Loan No. 6, Bedrock Mixed-Use Portfolio, the mortgaged properties are mixed-use properties totaling 853,067 square feet across 10 properties. The industrial portion of the mortgaged properties consists of 563,782 square feet (66.1% of total commercial square feet) and is 86.1% leased as of May 20, 2024. The office portion of the mortgaged properties consists of 170,576 square feet (20.0% of total commercial square feet) and is 80.4% leased as of May 20, 2024. The retail portion of the mortgaged properties consists of 117,106 square feet (13.7% of total commercial square feet) and is 72.4% leased as of May 20, 2024. The storage portion of the mortgaged properties consists of 1,603 square feet (0.2% of total commercial square feet) and is 38.4% leased. The three multifamily buildings in the portfolio include 30,152 commercial square feet that is 26.7% leased as of May 20, 2024, and 194 units that are 87.6% leased as of May 20, 2024. With respect to Loan No. 7, University Pointe, the mortgaged property consists of 877 beds equating to 250 units with 30,943 square feet of ground floor retail. The student housing portion of the mortgaged property is 98.1% occupied as of April 4, 2024 and the retail portion of the mortgaged property is 84.2% occupied as of February 13, 2024. The residential income accounts for 94.1% of total EGI with the commercial income accounting for the remaining 5.9%. With respect to Loan No. 11, Pleasanton Corporate Commons, the mortgaged property consists of two mixed use office and lab buildings comprising 295,306 square feet. The 6210 Stoneridge Mall Road building contains 145,155 square feet of space which consists of 54% lab and 46% office space. The 6230 Stoneridge Mall Road building contains 150,151 square feet of space which consists of 39% lab and 61% office.

A-1-48

	With respect to Loan No. 12, Lotus 315 & Essence 144, the Lotus 315 mortgaged property consists of 180 residential units, 16,200 square feet of ground floor retail space and 10,907 square feet of self storage space across 160 units. The residential income accounts for 89.4% of the Lotus 315 mortgaged property total EGI with the commercial and self storage income accounting for the remaining 10.6%. With respect to Loan No. 18, Eleven13 Apartments, the mortgaged property consists of 125, two-bed units of which 23 of the units are rented out on a per bed basis. The remaining five units are townhomes, consisting of two, three-bed units and three, two-bed units. With respect to Loan No. 21, 3575 Cahuenga, the mortgaged property consists of a 158,886 square foot mixed use building with 137,453 square feet of office space and 21,433 square feet of retail space. Additionally, there is a parking garage at the mortgaged property, which has 377 spaces across five above ground parking levels and two sub-ground parking levels.
	With respect to Loan No. 33, 371 Broadway & 1776 2nd Avenue Portfolio, the mortgaged properties collectively consist of two condominium units equating to three retail spaces. The 371 Broadway property has 3,662 square feet of floor area amongst three levels, and represents 4.7866% of the interest in the common elements of the related condominium. The ground level is 2,497 square feet, and there is additional basement space of 569 square feet, and mezzanine space on the second floor of 596 square feet. The 1776 2nd Avenue property has 3,200 square feet of ground level space and will be split into two street-front retail units. The retail condominium space currently represents 2.3567% of the interest in the common elements of the related condominium.
(13)	With respect to Loan No. 1, 640 5th Avenue, the 640 5th Avenue Whole Loan and the 640 5th Avenue Mezzanine Loan each have fixed amortization for their entire 60-month loan terms. With respect to the 640 5th Avenue Whole Loan, the borrower is required to make payments on each monthly payment date, as follows: (x) principal in the amount of $437,500 and (y) the monthly interest payment. With respect to the 640 5th Avenue Mezzanine Loan, the mezzanine borrower is required to make payments on each monthly payment date as follows: (x) principal in the amount of approximately $145,833 and (y) the monthly interest payment.
(14)	The Administrative Fee Rate (%) includes the respective per annum rates applicable to the calculation of the servicing fee, any sub–servicing fee, trustee/certificate administrator fee, operating advisor fee, and CREFC® license fee with respect to each Mortgage Loan. For purposes of this annex A–1, the definition of Administrative Fee Rate as it relates to any Non–Serviced Mortgage Loan includes the related Pari Passu Loan Primary Servicing Fee Rate which includes the “primary servicing fee rate” (as defined or set forth in the applicable pooling and servicing agreement) and any other related servicing or any sub–servicing fee rate (other than those payable to the applicable special servicer) applicable to such Non–Serviced Mortgage Loan that constitutes a portion of the “servicing fee rate” applicable to the other master servicer under the applicable other pooling and servicing agreement. See the table titled “Non–Serviced Whole Loans” under “Summary of Terms—Offered Certificates—Servicing and Administration Fees” in this Prospectus.
(15)	Annual Debt Service (IO) ($), Annual Debt Service (P&I) ($), Monthly Debt Service (IO) ($), Monthly Debt Service (P&I) ($), Underwritten NOI DSCR (x) and Underwritten NCF DSCR (x) for Mortgage Loans (i) with partial interest only periods are shown based on the monthly debt service payment immediately following the expiration of the interest only period and (ii) that are interest only until the related maturity date are shown based on the interest only payments during the 12-month period following the Cut-off Date (or, in the case of Monthly Debt Service (IO) ($), the average of such interest only payments) without regard to leap year adjustments. With respect to Loan No. 1, 640 5th Avenue, the 640 5th Avenue Whole Loan and the 640 5th Avenue Mezzanine Loan each have fixed amortization for their entire 60-month loan terms. With respect to the 640 5th Avenue Whole Loan, the borrower is required to make payments on each monthly payment date, as follows: (x) principal in the amount of $437,500 and (y) the monthly interest payment. With respect to the 640 5th Avenue Mezzanine Loan, the mezzanine borrower is required to make payments on each monthly payment date as follows: (x) principal in the amount of approximately $145,833 and (y) the monthly interest payment.
(16)	“Hard” generally means each tenant is required to transfer its rent directly to the lender–controlled lockbox account. However, with respect to hospitality properties, “Hard” means all credit card receipts are deposited directly into the lockbox by the card processing company and all over–the–counter cash and equivalents are required to be deposited by the property manager or borrower into the lockbox. “Soft” means the borrower has established a lockbox account that will be under lender control and the borrower or property manager is

A-1-49

	required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Soft” means that upon the occurrence of a trigger event (as specified in the related Mortgage Loan Documents), the borrower is required to establish a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Hard” means that upon a trigger event (as specified in the related Mortgage Loan Documents), each tenant will be required to transfer its rent directly to a lender–controlled lockbox. “Soft Springing Hard” means the borrower has established a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account, but upon a trigger event (as specified in the related Mortgage Loan Documents), each tenant will be required to transfer its rent directly to a lender–controlled lockbox. With respect to Loan No. 6, Bedrock Mixed-Use Portfolio, the commercial properties in the portfolio, including the Trio on Fort Street mortgaged property, the Madison Building mortgaged property, the 1274 Library Street mortgaged property, the Lofts of Merchant Row mortgaged property, the 620 and 630 Woodward Avenue mortgaged property, The Globe Building mortgaged property, and the 1500 Woodward Avenue mortgaged property are subject to a hard lockbox. The multifamily properties in the portfolio including the 28 Grand Apartments mortgaged property, The Ferguson Apartments mortgaged property, and the Fourteen56 Apartments mortgaged property are subject to a springing lockbox.
(17)	“In Place” means that related property cash flows go through a waterfall of required reserve or other payment amounts due before the lender either (i) disburses excess cash to the related borrower or (ii) retains excess cash as additional collateral for the Mortgage Loan. “Springing” means that upon the occurrence of a trigger event, as defined in the related Mortgage Loan documents, In Place cash management (as described above) will take effect, and will generally continue until all trigger events are cured (to the extent a cure is permitted under the related Mortgage Loan documents).
(18)	With respect to Loan No. 2, City Creek Center, the increase in Most Recent NOI ($) to Underwritten Net Operating Income ($) reflects increased in-place rents, commercial reimbursement revenue and grossed-up vacant rents. With respect to Loan No. 3, Showcase I, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily attributed to (i) the execution of the M&M renewal lease with an effective date and rent step up in September 2025, reflected in the lender underwriting, and (ii) increased parking income per the borrower’s budget. At loan origination, $2,152,888 was reserved, representing the difference through the start of the new lease date between current rent and renewal lease rent. With respect to Loan No. 7, University Pointe, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily attributable to underwritten commercial income of $920,064 and straight line rent increases of $632,484 related to the Nova Southeastern University lease. With respect to Loan No. 8, Soldier Hill Commons, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is due to the continued lease up of the Soldier Hill Commons mortgaged property that came online in December 2023. With respect to Loan No. 9, The Light Building, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily attributed to the execution of three new leases from March 2023 through July 2023 which account for $3,072,828 in underwritten base rent. With respect to Loan No. 11, Pleasanton Corporate Commons, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily attributable to contractual rent steps and the commencement of one new lease with 10x Genomics, Inc. in July 2023 for 31,030 square feet and $1,288,326 of underwritten base rent. In addition, expenses were reduced due to removal of the escalators and new security and landscaping contracts. With respect to Loan No. 12, Lotus 315 & Essence 144, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily attributable to commercial rental income of $602,244 at the Lotus 315 property. The borrower sponsor recently executed leases with two retail tenants for $427,500 and converted another retail unit into 160 self-storage units which were 41.6% economically occupied as of June 13, 2024. The two retail tenants are not yet in occupancy and have free and or gap rent periods as follows; The tenant Sihana LLC, which accounts for 64.8% of the retail net rentable area at the Lotus 315

A-1-50

property, is in a 100% rent abatement period through June 30, 2024, a 50% rent abatement period beginning on July 1, 2024 and ending on September 30, 2024, and a 25% rent abatement period beginning on October 1, 2024 and ending on March 31, 2025. The tenant Bernard Jackson Art Gallery, which accounts for 35.2% of the retail net rentable area at the Lotus 315 property, is in a gap rent period through September 6, 2024. With respect to Loan No. 16, Rechler Industrial Portfolio - A, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily attributed to the execution of two new leases in October 2023 and February 2024 which account for $783,856 in underwritten base rent. With respect to Loan No. 18, Eleven13 Apartments, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is due to recent renovations that were finalized in April 2023, which enabled the borrower to increase gross potential rent. With respect to Loan No. 19, Prime Storage - Blue Portfolio, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily attributable to decreases in personnel expenses as a result of the acquisition of the Prime Storage – Blue Portfolio properties from a local operator. With respect to Loan No. 20, 419 Lafayette Street, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily attributable to the execution of one new lease in February 2024 for M13 Holdings Company, LLC, the Second Largest Tenant, which represents 14.1% of underwritten base rent. With respect to Loan No. 21, 3575 Cahuenga, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is due to newly signed leases and releasing that occurred that property in 2023. With respect to Loan No. 22, Sunroad Centrum, the increase from Most Recent NOI ($) to Underwritten Net Operating Income ($) is due to a higher underwritten occupancy than the occupancy during the Most Recent NOI period. The Most Recent NOI period does not include any income from the General Services Administration tenant which is expected to take occupancy in July 2024. With respect to Loan No. 25, Lauretta Landing, the increase from Most Recent NOI ($) to Underwritten Net Operating Income ($) is due to the mortgaged property (which is currently 100.0% occupied) stabilizing at the end of 2023, resulting in a higher UW NOI. With respect to Loan No. 27, Madison on Mercer, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is due to recent renovations, which enabled the borrower to increase gross potential rent.

(19)

The grace periods noted under “Grace Period – Late Fee (Days)” and Grace Period – Default (Days) reflect the number of days of grace before a payment default is an event of default. Certain jurisdictions impose a statutorily longer grace period. Certain of the Mortgage Loans may additionally be subject to grace periods with respect to the occurrence of an event of default (other than a payment default) and/or commencement of late charges which are not addressed in Annex A–1 to this Preliminary Prospectus. With respect to Loan No. 5, Hilton Garden Inn & Canopy – Chicago Central Loop, the Grace Period – Late Fee (Days) is zero days for the outstanding principal balance due at maturity and five business days is allowed during the term of the mortgage loan for the monthly payment of principal and interest. With respect to Loan No. 10, 488 Madison, a Grace Period - Late Fee (Days) of five days is permitted other than the payment of principal due on the maturity date. With respect to Loan No. 14, Rechler Industrial Portfolio – B, Grace Period – Late Fee (Days) is zero days for the outstanding principal balance due at maturity and five days for the monthly payment of interest once in any 12 month period. With respect to Loan No. 16, Rechler Industrial Portfolio – A, Grace Period – Late Fee (Days) is zero days for the outstanding principal balance due at maturity and five days for the monthly payment of interest once in any 12 month period.

A-1-51

With respect to Loan No. 21, 3575 Cahuenga, a Grace Period - Late Fee (Days) of five days is permitted other than the payment of principal due on the maturity date. With respect to Loan No. 22, Sunroad Centrum, a Grace Period - Late Fee (Days) of five days is permitted once during any 12-month period. This does not apply to principal payment at maturity. With respect to Loan No. 26, GNL Industrial Portfolio, the borrowers have a five-day Grace Period - Default (Days) once per calendar year so long as the borrowers’ failure to pay debt service on the due date was not in the borrowers’ reasonable control. The grace period does not require notice to the lender and does not apply to the balloon payment.

(20)

In certain cases, in addition to an “as–is” value, the appraisal states an “as complete”, “as–stabilized” or “hypothetical” value for the related Mortgaged Property that assumes that certain events will occur with respect to retenanting, construction, renovation or repairs at such Mortgaged Property. The Appraised Value ($) set forth on Annex A–1 is the “as–is” value unless otherwise specified in this Preliminary Prospectus. With respect to the Mortgaged Properties that secure the Mortgage Loans listed in the following table, the Cut-off Date LTV Ratio (%) was calculated using the related “as complete”, “as–stabilized” or “hypothetical” Appraised Values, as opposed to the “as–is” Appraised Values, each as set forth in the following table:

Mortgage Loan	% of Initial Pool Balance	Mortgage Loan Cut-off Date LTV Ratio(Other Than “As-Is”)	Mortgage Loan LTV Ratio at Maturity (Other Than “As-Is”)	Appraised Value (Other Than “As-Is”)	Mortgage Loan Cut-off Date LTV Ratio (“As-Is”)	Mortgage Loan LTV Ratio at Maturity (“As-Is”)	Appraised Value (“As-Is”)
488 Madison(1)	4.0%	45.5%	45.5%	$220,000,000	55.6%	55.6%	$180,000,000
Lotus 315 & Essence 114(2)	3.6%	69.6%	69.6%	$123,700,000	70.5%	70.5%	$122,200,000
Farmingdale Hotel Portfolio(3)	3.5%	53.0%	53.0%	$66,000,000	61.4%	61.4%	$57,000,000

(1)	The Appraised Value (Other Than "As-Is") represents the "As Is Assuming ADNY Reserves" value for the 488 Madison mortgaged property of $220,000,000 as of April 1, 2024, which assumes that the contractual obligations from the Archdiocese of New York lease (free rent, tenant improvements, leasing costs, and other capital expenditures) would be funded by a cash reserve held in escrow and that such reserved funds would be available for any potential purchase. At origination, the borrower reserved $20,353,872 for outstanding amounts for the Archdiocese of New York tenant improvement and allowances, and $2,127,815 for the Archdiocese of New York tenant leasing commissions with the lender. Additionally, the borrower provided a letter of credit to the lender in the amount of $8,462,091 for the tenant Archdiocese of New York's free rent funds and gap rent funds. The appraisal concluded to an "As-Is" appraised value of $180,000,000 as of April 1, 2024, resulting in a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 55.6%. In addition, the appraisal employs the extraordinary assumptions that the 488 Madison Property will be subdivided into condominiums and that the Archdiocese of New York unit real estate tax exemption will be granted, and that beginning March 1, 2025, the real estate taxes attributable to the Archdiocese of New York tax lot (29 528%6 of real estate taxes) will be abated. Without the tax exemption, underwritten NOI DSCR, NCF DSCR, NOI Debt Yield and NCF Debt Yield would be 1.97x, 1.67, 13.7% and 11.7%, respectively.
(2)	Appraised Value represents the aggregate appraised value of the Lotus 315 mortgaged property and the Essence 144 mortgaged property. The Appraised Value for the Lotus 315 property represents the "prospective market value upon stabilization" of $73,200,000 as of October 1, 2024 which includes value attributable to the renovated commercial units at the Lotus 315 property. The Appraised Value for the Essence 144 property represents the "as is" value of $50.500,000 as of April 23, 2024
(3)	Appraised Value represents the aggregate “as stabilized” values of the Farmingdale Hotel Portfolio mortgaged properties as of January 1, 2026 which assumes the completion of the PIP Reserve - Courtyard and TRIP Reserve - TownePlace both of which have been reserved for upfront.

	With respect to Loan No. 26, GNL Industrial Portfolio, the appraised value represents the aggregate of the “as-is” appraised values of the GNL Industrial Portfolio mortgaged properties, which results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 53.8%. The individual appraisal valuation dates are between February 28, 2024 and March 7, 2024.
(21)	Certain of the Mortgage Loans permit the release of a portion of a Mortgaged Property (or an individual Mortgaged Property, in connection with a portfolio Mortgage Loan) under various circumstances, as described in this Prospectus. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” in this Prospectus. In addition, certain of the Mortgage Loans permit the borrower to prepay a portion of the Mortgage Loan to avoid or cure a cash sweep period due to a low debt yield or debt service coverage ratio trigger.
(22)	Prepayment Provisions are shown from the respective Mortgage Loan First Payment Date. “L(x)” means lock–out for x payments. “D(x)” means may be defeased for x payments. “YM(x)” means may be prepaid for x payments with payment of a yield maintenance charge. “YM1(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 1% of the amount prepaid. “DorYM1(x)” means may be prepaid for x payments with either defeasance or a yield maintenance charge or 1% of the amount prepaid. “O(x)” means freely prepayable for x payments, including the maturity date.

A-1-52

(23)	With respect to Loan No. 1, 640 5th Avenue, the lockout period for prepayment of the 640 5th Avenue Whole Loan will be at least 24 months beginning with and including the first payment date on August 1, 2024; provided that partial prepayment to resize the 640 5th Avenue Whole Loan to satisfy certain debt yield requirements are permitted during the whole loan term with the payment of the applicable yield maintenance. Defeasance of the 640 5th Avenue Whole Loan, in whole (but not in part), is permitted after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last note to be securitized and (ii) August 1, 2027. The assumed defeasance lockout period of 24 payments is based on the expected Benchmark 2024-V8 securitization closing date in July 2024. The actual lockout period may be longer. With respect to Loan No. 9, The Light Building, the borrower may obtain the release of a portion of The Light Building mortgaged property as described in this Preliminary Prospectus under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases". With respect to Loan No. 12, Lotus 315 & Essence 144, the borrowers may obtain the release of either of the individual Lotus 315 & Essence 144 properties as described in this Preliminary Prospectus under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases". With respect to Loan No. 14, Rechler Industrial Portfolio – B, the borrower may obtain the release of any of the individual Rechler Industrial Portfolio – B properties as described in this Preliminary Prospectus under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases". With respect to Loan No. 16, Rechler Industrial Portfolio – A, the borrowers may obtain the release of any of the Rechler Industrial Portfolio – A individual properties as described in this Preliminary Prospectus under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases".
	With respect to Loan No. 19, Prime Storage - Blue Portfolio, the borrowers may obtain the release of any of the individual Prime Storage - Blue Portfolio properties as described in this Preliminary Prospectus under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases". With respect to Loan No. 26, GNL Industrial Portfolio, the GNL Industrial Portfolio Whole Loan may be voluntarily prepaid in whole (but not in part, other than in connection with the release of an individual property, to cure a debt yield trigger or to obtain the DSCR threshold necessary for casualty/condemnation proceeds to be made available to the borrowers), at any time after April 5, 2025, with the payment of a yield maintenance premium if such prepayment is made prior to October 6, 2028. From and after October 6, 2028, the GNL Industrial Portfolio Whole Loan may be voluntarily prepaid in whole (but not in part, other than in connection with the release of an individual property, to cure a debt yield trigger or to obtain the DSCR threshold necessary for casualty/condemnation proceeds to be made available to the borrowers), without the payment of a yield maintenance premium. The GNL Industrial Portfolio Whole Loan may be defeased in whole (but not in part, other than in connection with the release of an individual property pursuant to the GNL Industrial Portfolio Whole Loan documents) at any time after the earlier to occur of (i) April 5, 2027 and (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note of the GNL Industrial Portfolio Whole Loan to be securitized. The assumed defeasance lockout period of 27 payments is based on the expected Benchmark 2024-V8 securitization closing date in July 2024. The actual lockout period may be longer.
(24)	With respect to Loan No. 12, Lotus 315 & Essence 144, the lockout period will be at least 25 payment dates beginning with and including the first payment date in July 2024.  Defeasance of the Lotus 315 & Essence 144 whole loan in whole but not in part is permitted after the date that is earlier of (i) two years from the closing date of the securitization that includes the last note of the Lotus 315 & Essence 144 whole loan to be securitized and (ii) June 3, 2027. The assumed defeasance lockout period of 25 payments is based on the anticipated closing date of the Benchmark 2024-V8 securitization trust in July 2024. The actual lockout period may be longer.
(25)	Partial release in connection with a partial prepayment or partial defeasance or substitution or a free release is permitted for the following loans. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” in this Preliminary Prospectus for the terms of the releases. With respect to Loan No. 2, City Creek Center, the Mortgage Loan documents permit the borrower to obtain the release of non-income producing or vacant portions of the City Creek Center Property in connection with a transfer to third parties or affiliates of the borrower without the payment of a release price provided that, among other conditions, the borrower satisfies customary REMIC requirements.

A-1-53

With respect to Loan No. 4, Sugarloaf Mills, the Mortgage Loan documents permit the borrower to obtain the release of immaterial or non-income producing portions of the Mortgaged Property in connection with a transfer to third parties or affiliates of the borrower without the payment of a release price provided that, among other conditions, the borrower satisfies customary REMIC requirements. With respect to Loan No. 18, Eleven13 Apartments, in order to prevent a Trigger Event from occurring as a result of Low DSCR Period, the borrower may deposit cash or an acceptable letter of credit in an amount equal to the amount that, if used to partially prepay the mortgage loan to reduce the outstanding principal balance of the Loan, would be in an amount sufficient to cure the Low DSCR Period (such amount, the “Low DSCR Cure Deposit"). The Low DSCR Cure Deposit will be held by the lender as additional collateral for the mortgage loan and may be returned to the borrower if the cure conditions described above are satisfied without giving any effect to the Low DSCR Cure Deposit. With respect to Loan No. 26, GNL Industrial Portfolio, on any payment date following (a) April 5, 2025 (with payment of a yield maintenance premium) or (b) the earlier of two years following the last note to be securitized or April 5, 2027 (with a partial defeasance), the borrowers may obtain the release of any of the GNL Industrial Portfolio mortgaged properties with 15 days’ notice if the following conditions (among others) are met: (i) no event of default has occurred and is continuing; (ii) the borrowers pay all costs and provide customary documentation as described in the GNL Industrial Portfolio whole loan documents; (iii) as of the date of consummation of the partial release, (a) the debt service coverage ratio with respect to the remaining GNL Industrial Portfolio mortgaged properties (as determined in accordance with the terms of the GNL Industrial Portfolio whole loan documents) will be no less than 2.12x (i.e., the debt service coverage ratio as of the origination date) or (b) if the released GNL Industrial Portfolio mortgaged property is an individual property, that as of the proposed partial release date for such property, and as reasonably determined by the lender, (i) is vacant and/or (ii) at which the tenant is not paying rent in violation of the applicable lease (such property, a “Distressed Property”), then such debt service coverage ratio with respect to the remaining individual GNL Industrial Portfolio mortgaged properties will be no less than 1.80x; (iv) as of the date of consummation of the partial release, (a) the debt yield with respect to the remaining individual GNL Industrial Portfolio mortgaged properties (as determined in accordance with the terms of the GNL Industrial Portfolio whole loan documents) will be no less than 12.63% (i.e., the debt yield as of the origination date) or (b) if the released property is a Distressed Property, then such debt yield with respect to the remaining individual GNL Industrial Portfolio mortgaged properties will be no less than 10.75%; (v) payment of the release amount equal to (a) 130% of the allocated loan amount for such individual GNL Industrial Portfolio mortgaged property if such individual property is a Distressed Property and (b) 115% of the allocated loan amount for such individual GNL Industrial Portfolio mortgaged property for all other individual properties (including any applicable yield maintenance premium); and (vi) the satisfaction of customary REMIC requirements. If the related borrower effectuates a partial release of the CF Sauer – 9 Old Mill Road mortgaged property while the CF Sauer – 728 N Main St. mortgaged property remains subject to the lien of the security instrument, then as a condition to the partial release of the CF Sauer – 9 Old Mill Road mortgaged property, such borrower is required to enter into and record a reciprocal easement agreement that grants ingress and egress rights and easements for parking and access that provide the CF Sauer – 728 N Main St. mortgaged property with ingress, egress, parking and access comparable to that existing as of the origination date.

(26)

The following Mortgaged Properties consist, in whole or in part, of the related borrower’s interest in one or more ground leases, space leases, air rights leases or other similar leasehold interests: With respect to Loan No. 1, 640 5th Avenue, a prior owner of the mortgaged property ground leased the mortgaged property to the owner of the property located at 650 5th Avenue (the “Air Rights Tenant”), who subleased the mortgaged property (other than other than development rights relating to the West 52nd Street building, which was retained by the Air Rights Tenant) back to such prior owner of the mortgaged property, solely for the purpose of satisfying certain zoning requirements in connection with the transfer of such development rights to the Air Rights Tenant. With respect to Loan No. 13, Farmingdale Hotel Portfolio, the related mortgaged properties are both ground leased by affiliates of the borrowers from the New York State Department of Transportation, and are sub-ground leased by such affiliates (which also signed a joinder to the mortgage) to the borrowers. Each ground lease and sub-ground lease expires September 12, 2045, with two, 10-year renewal options. Each borrower in turn leases its related mortgaged property to an operating lessee owned by such borrower. See “Description of the Mortgage Pool— Fee & Leasehold Estates; Ground Leases” in the Preliminary Prospectus.

A-1-54

	With respect to Loan No. 15, Saks Beverly Hills, the mortgaged property is ground leased by the borrower from The Rosalinde and Arthur Gilbert Foundation Trust, together with Ultimate Action LLC, BB/TB BH LLC and Virginia Blum as landlord. The ground lease expires July 31, 2088.
(27)	With respect to Loan No. 4, Sugarloaf Mills, an affiliate of the related borrower sponsor, Mills Enterprises, Inc., master leases approximately 7.4% of the net rentable area at the Mortgaged Property and subleases it to Medieval Times as described under “Tenant Issues—Other” in the Preliminary Prospectus. With respect to Loan No. 24, Tesla - Lake Elmo, the mortgaged property is subject to a master lease between KB Lake Elmo, DST, as lessor, and KB Lake Elmo MT, LLC, as lessee. With respect to Loan No. 26, GNL Industrial Portfolio, the CF Sauer - 184 Suburban, CF Sauer - 9 Old Mill Road, CF Sauer - 2447 Eunice Avenue, CF Sauer - 39 S Park Dr. and CF Sauer - 513 West Butler Road mortgaged properties are subject to a master lease between ARG CFSRSLB001, LLC, as lessor, and Sauer Brands, Inc., as lessee.
(28)	With respect to Loan No. 2, City Creek Center, the Second Largest Tenant, Gap Kids, expires on June 30, 2024 and has a one-year renewal in place. With respect to Loan No. 11, Pleasanton Corporate Commons, the sole tenant, 10x Genomics, Inc., has a lease expiration date of September 30, 2029 for 150,151 square feet at 6230 Stoneridge Mall Road and a lease expiration date of June 30, 2033 for 145,155 square feet at 6210 Stoneridge Mall Road.
(29)	With respect to Loan No. 1, 640 5th Avenue, the Third Largest Tenant, The Klein Group, LLC, has a two-time right to terminate its lease, effective either December 31, 2027 or December 31, 2029, subject to, among other things, providing notice to the borrower no later than one year before the effective date of each such termination right, satisfaction of certain minimum occupancy and demise requirements under the lease, no event of default has occurred and is continuing under the lease and the payment of a termination fee. Additionally, the Fifth Largest Tenant, Buchanan Ingersoll & Rooney, has a one-time right to terminate its lease, effective January 2, 2026, subject to providing notice to the borrower no later than November 8, 2024 and the payment of a termination fee. With respect to Loan No. 9, The Light Building, the Largest Tenant, 90th Shadows Edge - Chenega, has the ongoing right to terminate its lease effective as of February 28, 2025 or February 28, 2026 upon one month’s prior written notice to the borrower. With respect to Loan No. 9, The Light Building, the Second Largest Tenant, Hearst Corporation, may terminate its lease effective on May 31, 2028, with 60 days' prior notice. Hearst Corporation also has a continuing right to surrender possession of 7,250 SF of space on the third floor from and after January 1, 2025 with 180 days’ prior written notice. With respect to Loan No. 9, The Light Building, the Fifth Largest Tenant, Namauu Corp dba LevelUp, has the right to terminate its lease upon the first, second and third anniversary of such tenant’s lease commencement date upon 30 days’ prior written notice to the borrower and payment of a termination fee. The tenant’s lease commenced on May 22, 2023. With respect to Loan No. 14, Rechler Industrial Portfolio – B, the sole tenant, Peerless Electronics at the 85 Adams Avenue mortgaged property, has a one-time right to terminate its lease as of the last day of the 7th lease year (February 28, 2026) with 12 months prior written notice and the payment of a termination fee. With respect to Loan No. 20, 419 Lafayette Street, the Largest Tenant, New York Shakespeare Festival, has the right to terminate its lease on 270 days notice and the payment of a termination fee. With respect to Loan No. 20, 419 Lafayette Street, the Second Largest Tenant, M13 Holdings Company, LLC, has the right to terminate its lease effective August 2031 with nine months notice and the payment of a termination fee. With respect to Loan No. 21, 3575 Cahuenga, the Second Largest Tenant, Wild Woods, Inc., has a one-time option to terminate its lease effective the last day of the 36th full month of the extended lease term upon no less than six months’ prior written notice to the landlord.

A-1-55

	With respect to Loan No. 22, Sunroad Centrum, the Largest Tenant, General Services Administration, has an ongoing right to terminate its lease beginning in June 2039, which is beyond the term of the related whole loan. With respect to Loan No. 22, Sunroad Centrum, the Third Largest Tenant, Employment Development Department (EDD), is a department of and is backed by the Government of California and has the right to terminate its lease at any time on or after August 31, 2027. With respect to Loan No. 26, GNL Industrial Portfolio, Grupo Antolin, the sole tenant at the Grupo Antolin - Shelby Township, MI mortgaged property, has a one-time right to terminate its lease, effective as of the last day of the 138th month of the lease term, April 2029, by providing the related borrower written notice of such termination no later than the 126th month of the lease term, April 2028. With respect to Loan No. 26, GNL Industrial Portfolio, ZF Active Safety, the sole tenant at the ZF Active Safety - Findlay, OH mortgaged property, has the right to terminate its lease, effective as of the last day of the 120th month of the lease term, September 2028, subject to providing no less than 12 months’ prior written notice to the related borrower and payment equal to the net present value of all remaining rent for the remainder of the initial lease term calculated using an interest rate of 5% concurrently with delivery of such notice. With respect to Loan No. 26, GNL Industrial Portfolio, A.M. Castle & Co, the sole tenant at the AM Castle - Wichita, KS mortgaged property, has the right to terminate its lease, effective as of the last day of the 120th month of the lease term, October 2024, subject to providing no less than 180 days’ prior written notice to the related borrower and payment of a termination fee.
(30)	Tenants under certain leases included in the Underwritten Net Cash Flow, Underwritten NOI and/or Occupancy may not be in physical occupancy, may not have begun paying rent or may be in negotiation. With respect to the largest 15 Mortgage Loans and certain tenants representing more than 25% of the net rentable area of a Mortgaged Property, see “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this Preliminary Prospectus. The tenants–shown in Annex A–1–have signed leases but may or may not be open for business as of the Cut–off Date. With respect to Loan No. 33, 371 Broadway & 1776 2nd Avenue Portfolio, the sole tenant at the 371 Broadway Property, Hanwha Foundation of Culture, has executed a lease to occupy 3,662 square feet at the mortgaged property but is not yet in occupancy. Hanwha Foundation of Culture took possession of its leased premises on November 17, 2023 and the space is currently in the process of being built out. The leased premises currently operates under a temporary certificate of occupancy (“TCO”) that expires on June 23, 2024. As the TCO covers the entirety of the building, the responsibility for renewing the TCO and ultimately getting a permanent certificate of occupancy(“PCO”) is with the condominium board. Any failure of the space to have a TCO or PCO that results in the Hanwha Foundation of Culture’s inability to operate will entitle the tenant to 100% rent abatement. The rent commencement date is July 17, 2024.
(31)	The following Mortgage Loans have one or more borrowers that own all or a portion of the related Mortgaged Property as tenants–in–common. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—– Tenancies–in–Common or Diversified Ownership” in this Preliminary Prospectus for further information. With respect to Loan No. 11, Pleasanton Corporate Commons, the borrowers own the related Mortgaged Property as tenants-in-common.
(32)	With respect to Loan No. 18, Eleven13 Apartments, a Low DSCR Period will not commence until the calculation date ending March 31, 2025.
(33)	With respect to Loan No. 1, 640 5th Avenue, during a trigger period, the borrower is required to deposit into a reserve for capital expenditures, on a monthly basis, approximately $8,134 for the payment or reimbursement of approved capital expenses. Such monthly deposits will not be required during such time that the balance of the capital expense reserve exceeds approximately $195,217. With respect to Loan No. 5, Hilton Garden Inn & Canopy – Chicago Central Loop, the borrowers are required to deposit into an eligible account (the “FF&E Reserve Account”) on each monthly payment date, an amount

A-1-56

equal to the greater of (i) the FF&E Payment (as defined below) and (ii) the amount of the deposit if any then required by the franchisors on account of furniture, fixtures and equipment under each franchise agreement. “FF&E Payment” means, with respect to the corresponding monthly payment date, an amount equal to (A) commencing on the origination date through and including June 6, 2025, 1/12th of 3.0%, and (B) thereafter, 1/12th of 4.0%, in each case of the greater of (x) the annual gross revenues for the hotel related operations at the Hilton Garden Inn & Canopy - Chicago Central Loop Property for the immediately preceding calendar year and (y) the projected annual gross revenues for the hotel related operations at the Hilton Garden Inn & Canopy – Chicago Central Loop Property for the immediately succeeding calendar year as set forth in the then-current approved annual budget. The initial monthly FF&E Payment was determined to be approximately $65,049.

With respect to Loan No. 6, Bedrock Mixed-Use Portfolio, the borrower is required to deposit for TI/LC Reserves on a monthly basis an amount equal to the lesser of (x) $75,000 and (y) the difference between the amount then on deposit in the rollover reserve account and $3,000,000.

With respect to Loan No. 13, Farmingdale Hotel Portfolio, the borrowers are required to deposit into an eligible account (the “FF&E Reserve Account”) on each monthly payment date, an amount equal to the greater of (i) the FF&E Payment (as defined below) and (ii) the amount of deposit if any then required by the franchisor on account under the franchise agreement. The “FF&E Payment” means an amount equal to 1/12 of four percent (4%) of the greater of (a) the annual gross revenues for the hotel related operations at the Farmingdale Hotel Portfolio Properties for the immediately preceding calendar year as reasonably determined by the lender and (b) the projected annual gross revenues for the hotel related operations for the calendar year in which such monthly payment date occurs as set forth in the approved annual budget. The initial monthly FF&E Payment was determined to be approximately $47,376.

With respect to Loan No. 13, Farmingdale Hotel Portfolio, the borrowers are required to deposit into an eligible account (the “Seasonality Reserve Account”) (i) on each monthly payment date through and including the monthly payment date occurring in January, 2025, $44,030.23, (ii) starting with the monthly payment date occurring in April, 2025, on the monthly payment date occurring in April through January (inclusive) of each year, an amount equal to $24,461.24 and (iii) for the monthly payment date occurring in May, 2025 and in May of each year thereafter, the seasonality reserve monthly deposit will be increased to account for the difference, if any, between the then-current seasonality reserve monthly deposit and the amount deposited on account thereof on the monthly payment date occurring in the immediately preceding month of April.

With respect to Loan No. 17, 1042 President Street, at origination, the borrower deposited $55,000 into a replacement reserve and will make monthly deposits of $916.67 into such replacement reserve. If the amount on deposit equals or exceeds the replacement reserve cap of $55,000, then the borrower will not be required to make further deposits, unless the replacement reserve balance falls below $11,000.

With respect to Loan No. 22, Sunroad Centrum, on each payment date, if and to the extent the amount contained in the replacement reserve ($) account is less than $274,758, the borrower is required to deposit into the replacement reserve ($) account an amount equal to $6,869.50.

With respect to Loan No. 26, GNL Industrial Portfolio, during the continuance of a cash sweep period, the borrowers are required to deposit into an account for repairs and replacements, on a monthly basis, an amount equal to 1/12th of $0.15 multiplied by the total number of rentable square feet. In the event of a partial release, the monthly deposit will be reduced by an amount equal to 1/12th of the product obtained by multiplying $0.15 by the total number of rentable square feet of the individual mortgaged property that is subject of such partial release.

With respect to Loan No. 26, GNL Industrial Portfolio, during a cash sweep period, the borrowers are required to deposit into a reserve for tenant improvements and leasing commissions, on a monthly basis, an amount equal to 1/12th of $0.25 multiplied by the total number of rentable square feet. In the event of a partial release, the monthly deposit will be reduced by an amount equal to 1/12th of the product obtained by multiplying $0.25 by the total number of rentable square feet of the individual mortgaged property that is subject of such partial release.

With respect to Loan No. 28, Silvernail Plaza, on a monthly basis, the borrower is required to escrow approximately $7,270 for TI/LC reserves (subject to a cap equal to $200,000).

A-1-57

(34) With respect to the Mortgage Loans listed in the following table, the direct and indirect equity owners of the borrower are permitted to incur future mezzanine debt, subject to the satisfaction of conditions contained in the related Mortgage Loan documents, including, among other things, a combined maximum loan-to-value ratio, a combined minimum debt service coverage ratio and/or a combined minimum debt yield, as listed in the following table and determined in accordance with the related Mortgage Loan documents:  

Mortgage Loan Name	Mortgage Loan Cut-off Date Balance	Pari Passu Companion Loan Cut-off Date Balance	Subordinate Companion Loan Cut-off Date Balance	Combined Maximum LTV Ratio	Combined Minimum DSCR	Combined Minimum Debt Yield	Intercreditor Agreement Required
Rechler Industrial Portfolio - B	$31,915,000	NAP	NAP	(1)	(1)	(1)	Yes
Rechler Industrial Portfolio - A	$22,835,000	NAP	NAP	(1)	(1)	(1)	yes

(1) With respect to each of the Rechler Industrial Portíolio B mortgage loan and Rechier Industrial Portfolio A mortgage loan, future mezzanine financing secured by a pledge of the direct ownership interests in the borrower may be obtained subject to certain conditions, including, among others, (i) at the time of origination of such permitted mezzanine debt (x) the combined loan-to-value ratio of the total indebtedness may not exceed the loan-to-value ratio of such Mortgage Loan as of its date of origination, (y) the combined debt service coverage ratio of the mortgage loan and any permitted mezzanine debt must be at least equal to the debt service coverage ratio of such mortgage loan as of its date of origination and (z) the combined debt yield of the mortgage loan and any permitted mezzanine debt must be at least equal to the debt yield of such mortgage loan as of its date of origination.

(35)	With respect to Loan No. 13, Farmingdale Hotel Portfolio, the Courtyard Marriott mortgaged property has a current franchise agreement expiration date of May 31, 2027. Upon the franchisee’s successful completion of a Property Improvement Plan (the “PIP”) to the satisfaction of the franchisor by March 28, 2025, the franchisee will have the right to extend the term of the franchise agreement to May 31, 2045, provided that the franchisee satisfies certain conditions set forth in such amendment.
(36)	With respect to Loan No. 6, Bedrock Mixed-Use Portfolio, 6.5% of the net rentable area across the portfolio and 22.2% of the commercial rent comes from three borrower affiliated Tenants: (1) Bedrock Management Services, which accounts for 25,783 square feet and 13.3% of the commercial base rent, (2) Detroit Venture Partners LLC, which accounts for 20,057 square feet and 5.7% of the commercial base rent, and (3) Rockbridge Growth Equity LLC, which accounts for 9,780 square feet and 3.1% of the commercial base rent. With respect to Loan No. 9, The Light Building, the Fourth Largest Tenant, SCIF – GSS, is an affiliate of the borrower sponsor. With respect to Loan No. 22, Sunroad Centrum, the Fifth Largest Tenant, Sunroad Asset Management, leasing approximately 9.1% of the net rentable area at the Mortgaged Property, is an affiliate of the related borrower sponsor.
(37)	With respect to Loan No. 6, Bedrock Mixed-Use Portfolio, historical financials prior to 2020 are not available as sponsor acquired the Trio on Fort Street mortgaged property in 2020. With respect to Loan No. 8, Soldier Hill Commons, the most recent financials reflect the trailing three months annualized as of April 30, 2024 as the Soldier Hill Commons mortgaged property was not completed until December 2023. With respect to Loan No. 15, Saks Beverly Hills, historical financials are unavailable due to Saks Fifth Avenue opening for business at the Saks Beverly Hills mortgaged property in February 2024. With respect to Loan No. 17, 1042 President Street, historical financial information is not available because the improvements were completed in 2023. With respect to Loan No. 18, Eleven13 Apartments, historical financials prior to 2022 are not available as the mortgaged property was acquired by the sponsor in November 2021. With respect to Loan No. 24, Tesla - Lake Elmo, historical financial information is not available because the improvements were completed in 2024. With respect to Loan No. 26, GNL Industrial Portfolio, Fourth most recent revenue is unavailable because the GNL Industrial Portfolio properties were acquired by the borrower sponsor on various dates between 2014 and 2020.

A-1-58

With respect to Loan No. 29, 536 East 183rd Street historical financials are unavailable as the mortgaged property was constructed in 2023. With respect to Loan No. 30, 302 Graham Avenue historical financials are unavailable as the mortgaged property was constructed in 2023.

(38)

With respect to Loan No. 1, 640 5th Avenue, the non-recourse carveout guarantor’s recourse obligations with respect to bankruptcy or insolvency related events is capped at 25% of the outstanding principal balance of the 640 5th Avenue Whole Loan, plus lender’s enforcement costs under the guaranty (including, reasonable attorneys’ fees). Additionally, recourse for losses relating to a transfer of the related mortgaged property or interests in the borrower is limited to voluntary transfers of all or any material portion of the such mortgaged property (or any direct or indirect interest therein) or any direct or indirect interest in the borrower that results in the borrower ceasing to be controlled, directly or indirectly, by either (i) Vornado Realty L.P., (ii) Vornado Realty Trust, (iii) Crown Jewel Partners LLC and/or (iv)(a) a person that has a net worth (exclusive of the value of the mortgaged property and any liabilities associated therewith), determined as of a date no more than six months prior to the date of the relevant transfer, of at least $400,000,000, or (b) is a person in which more than 20% of the ownership interests are owned directly or indirectly by, and is controlled by, any one or more persons described in the forgoing clause (iv)(a), in either case, in violation of the 640 5th Avenue Whole Loan documents. With respect to Loan No. 1, 640 5th Avenue, the mortgaged property is subject to an Industrial and Commercial Tax Abatement (the “ICAP Tax Abatement”) that commenced on July 1, 2019 and is scheduled to end on July 1, 2029, which is set to be phased out beginning in July 2024. The ICAP Tax Abatement originally provided a 100% tax abatement of the 640 5th Avenue mortgaged property’s assessment value, which abatement amount will be reduced to 80.0% of such assessment value in July 2024, 60.0% in July 2025, 40.0% in July 2026 and 20.0% in July 2027 until termination. The total benefit from the ICAP Tax Abatement for the 2024/2025 tax year is $2,459,639. With respect to Loan No. 2, City Creek Center, other expenses consists of a promotion expense, partnership expense, specialty leasing expense and other tenant services expenses. With respect to Loan No. 2, City Creek Center, excluding liability for losses in connection with a Ground Lease Purchase Price Shortfall as described under “—Tenant Issues—Purchase Options and Rights of First Refusal,” in the Preliminary Prospectus for so long as one or more of The Taubman Realty Group LLC (“TRG”), Simon Property Group, L.P. (“SPG LP”), Simon Property Group, Inc. (“Simon Inc.”) or an affiliate of TRG, SPG LP or Simon Inc. is the non-recourse carveout guarantor, the non-recourse carveout guarantor’s aggregate liability is limited to 20% of the outstanding principal balance of the Mortgage Loan at such time, plus all of the reasonable out-of-pocket costs and fees and expenses (including, but not limited to, court costs and reasonable attorneys’ fees) incurred by the lender in connection with the enforcement of, or preservation of the lender’s rights under, the guaranty. With respect to Loan No. 4, Sugarloaf Mills, the second largest tenant at the Mortgaged Property, Medieval Times, subleases its space (representing approximately 7.4% of the net rentable area at the Mortgaged Property) from Mills Enterprises, Inc, an affiliate of the related borrower sponsor. The term of the related sublease expires on July 31, 2026, subject to 3, 10-year renewal options (with the term of the prime lease running concurrent with the renewal options provided for in the sublease). The lender underwrote the rent due under the prime lease (which is higher than the rent due under the sublease). With respect to Loan No. 4, Sugarloaf Mills, for so long as one or more of Simon Property Group, L.P. (“SPG LP”) or Simon Property Group, Inc. (“Simon Inc.”) (or an affiliate of SPG LP or Simon Inc.) is a non-recourse carveout guarantor, the nonrecourse carveout guarantor’s aggregate liability, is limited to 20% of the original principal balance of the Mortgage Loan, plus all of the reasonable out-of-pocket costs and expenses (including court costs and reasonable attorneys’ fees) incurred by the related Mortgagee in the enforcement of the related guaranty or the preservation of such Mortgagee’s rights under such guaranty. With respect to Loan No. 5, Hilton Garden Inn & Canopy - Chicago Central Loop, the mortgaged property has received a Class L property tax abatement, which reduces the assessment ratio of the improvements (but not the related land) for a period of 12 years, beginning with the 2022 tax year (payable in 2023). The standard assessment ratio is 25%; pursuant to the Class L property tax abatement the assessment ratio is reduced to

A-1-59

10% for the first 10 years of the abatement, 15% in year 11 and 20% in year 12. In addition, the Mortgage Loan has a historical tax credit structure as described under “Description of the Mortgage Pool—Property Types—Hospitality Properties” in this Preliminary Prospectus.

With respect to Loan No. 6, Bedrock Mixed-Use Portfolio, the overall historical occupancy and current occupancy are calculated by dividing the vacant commercial square footage over the overall commercial square footage at the Bedrock Mixed Use Portfolio mortgaged properties. The historical occupancy and current occupancy for the 28 Grand Apartments mortgaged property, The Ferguson Apartments mortgaged property and the Fourteen56 Apartments mortgaged property reflect the multifamily occupancy.

With respect to Loan No. 6, Bedrock Mixed-Use Portfolio, the 28 Grand Apartments mortgaged property benefits from a Neighborhood Enterprise Zone tax abatement. The lender underwrote 2024 abated taxes of $167,593. According to the appraisal, 2024 unabated taxes would be $576,446. The appraisal estimated the net present value of the tax abatement to be $3,321,225. The tax abatement expires in 2032 and decreases pursuant to a specified formula during the last three years of the abatement.

With respect to Loan No. 6, Bedrock Mixed-Use Portfolio, the Loan Per Unit ($) represents the total loan amount divided by the 853,067 square feet of commercial space and do not include the multifamily units at the 28 Grand Apartments mortgaged property, The Ferguson Apartments mortgaged property or the Fourteen56 Apartments mortgaged property.

With respect to Loan No. 6, Bedrock Mixed-Use Portfolio, the 28 Grand Apartments mortgaged property and the Lofts of Merchant Row mortgaged property are subject to a condominium regime. The 28 Grand Apartments mortgaged property is part of a condominium comprised of (i) a commercial unit, (ii) an affordable unit, (iii) a market unit and (iv) a rooftop unit, and the related borrower owns all units except the affordable unit. The Lofts of Merchant Row mortgaged property is part of a condominium comprised of six units, of which the related borrower owns two units.

With respect to Loan No. 8, Soldier Hill Commons, the mortgaged property operates under a 30-year payment in lieu of taxes (“PILOT”) Program through the City of Paramus that commenced in December 2023.

With respect to Loan No. 11, Pleasanton Corporate Commons, a portion of the 2nd floor space at the 6210 building is currently subleased. A total of 16,601 square feet (5.6% of net rentable area) of the 31,030 square foot floor plate is subleased to two separate tenants. Suite 250 consists of 9,419 square feet and is currently subleased to Bright Pattern Inc. from May 1, 2023 to July 31, 2026 at a current rental rate of $27.00 per square foot. Suite 240 consists of 7,182 square feet and is currently subleased to MH SUB I, LLC from October 16, 2023 to October 31, 2026 at a current rental rate of $26.40 per square foot.

With respect to the Loan No. 11, Pleasanton Corporate Commons, the related appraisal provided a “Hypothetical Value As Dark” appraised value of $56,400,000, which assumes the single tenant vacates the mortgaged property. Based on such value, the Cut-off Date LTV Ratio and Maturity Date LTV Ratio would be 116.7%.

With respect to Loan No. 12, Lotus 315 & Essence 144, the borrowers funded at loan origination an upfront holdback reserve of $1,000,000 which may be disbursed in up to four increments upon (a) no event of default having occurred and being continuing and (b) the lender has received evidence, in form and substance reasonably satisfactory to the lender, that the unadjusted net operating income debt yield (calculated as set forth in the Lotus & Essence 144 whole loan documents and after giving effect to the release) equals or exceeds 8.15%. If the conditions to release of all the holdback reserve funds are not satisfied by the date that is 36 months after the loan origination date (which was June 3, 2024), the lender will have the right in its sole discretion to continue to hold the holdback reserve as additional collateral and the borrower will have no further right to obtain a release of such funds.

With respect to Loan No. 12, Lotus 315 & Essence 144, the Lotus 315 mortgaged property benefits from a 30-year payment in lieu of taxes (“PILOT”) program pursuant to a PILOT agreement between the related borrower, the City of East Orange and the State of New Jersey, which commenced in January 1, 2022 and is expected to phase out completely in 2051. Under the PILOT program, real estate taxes are paid directly to the City, and there are no affordability restrictions. The Essence 144 mortgaged property benefits from a 30-year PILOT program pursuant to a PILOT agreement between the related borrower, the City of East Orange and the State of New Jersey, which is expected to phase out completely in 2046.

A-1-60

With respect to Loan No. 13, Farmingdale Hotel Portfolio, the mortgaged properties are subject to a PILOT program which is co-terminous with the related ground leases (which expire September 12, 2045) through the County of Suffolk, Town of Babylon and Farmingdale School District that commenced in December 2023.

With respect to Loan No. 14, Rechler Industrial Portfolio – B, the borrowers are required to pay on each monthly payment date 1/12th of an amount that would be sufficient to pay taxes except on the 2001 Orville Drive North and 85 Adams Avenue mortgaged properties whose sole tenants are responsible for paying taxes directly.

With respect to Loan 17, 1042 President Street, the borrower has applied for a 35-year 421-a (16) tax abatement program through the Affordable Independent Residences for Seniors program, which provides affordable independent residences for seniors. In connection with the 421-a (16) tax abatement, the borrower is required to, among to other things, reserve at least 30% of the units at the mortgaged property for tenants earning no more than 130% of the area median income, subject to certain rental restrictions. The 421-a (16) tax abatement is expected to provide (i) a 100% tax exemption for the first 25 years and (ii) a 33% tax exemption for years 26 through 35 with full taxes commencing at the end of the 35th applicable tax year. The 421-a (16) tax abatement is pending, and the abatement period has not yet started. The full unabated estimated taxes for the 2024/2025 tax year are approximately $403,635 compared to the underwritten abated taxes of approximately $33,544. At origination, the borrower was required to deposit $200,808 into an upfront real estate tax reserve, representing six months of unabated reassessed taxes as of 2024/2025.

With respect to Loan No. 22, Sunroad Centrum, Upfront Other Reserve ($) consists of approximately $6,166,026 in an unfunded obligations reserve (comprised of approximately $2,936,209 for the TI/LC portion and approximately $3,229,817 for the free rent and gap rent portion of such reserve).

With respect to Loan No. 26, GNL Industrial Portfolio, the sole tenant at the CF Sauer - 2447 Eunice Avenue mortgaged property, Sauer Brands, subleases the entire space to Food Transport of Florida, Inc. Underwriting for the mortgage loan was based on the lease between Sauer Brands and the related borrower.

With respect to Loan No. 26, GNL Industrial Portfolio, the CSTK - St. Louis, MO mortgaged property is subject to tax increment financing (“TIF”) in which the City of St. Louis, Missouri issued bonds and reimbursed the prior owner for costs expended to develop the related mortgaged property before the related borrower acquired it in 2020. The city services those bond payments through tax increment and payment in lieu of taxes (“PILOT”) payments collected from the borrower. The TIF structure does not create any additional or ongoing obligations on the part of the related borrower or the related mortgaged property (other than the PILOT payments). The related borrower is required to make PILOT payments when they become due, and the PILOT program terminates on January 30, 2037. The PILOT payments are equal to the real property taxes that would have been charged had the TIF structure not been in place. The lender underwrote the PILOT amount, which does not vary over the term.

With respect to Loan No. 29, 536 East 183rd Street, the borrower is in the process of applying for a 35-year 421-a tax exemption from the NYC Department of Housing Preservation & Development, which has not been approved. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the Preliminary Prospectus. The appraised value includes the net present value of such 421-a exemption, which amount was estimated to be approximately $7,112,658. The 421-a tax abatement would phase out in 2058/2059. At origination of the mortgage loan, $440,732 was reserved in connection with the 421-a program.

A-1-61